Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
88,715,683 GBP2023-01-01 ~ 2023-12-31
117,348,153 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-76,349,003 GBP2023-01-01 ~ 2023-12-31
-103,321,258 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
12,366,680 GBP2023-01-01 ~ 2023-12-31
14,026,895 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,456,046 GBP2023-01-01 ~ 2023-12-31
-9,165,172 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,177,585 GBP2023-01-01 ~ 2023-12-31
5,060,503 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,671,798 GBP2023-01-01 ~ 2023-12-31
4,730,231 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,028,717 GBP2023-01-01 ~ 2023-12-31
4,295,679 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,028,717 GBP2023-01-01 ~ 2023-12-31
4,295,679 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
843,984 GBP2023-12-31
747,830 GBP2022-12-31
Total Inventories
12,286,735 GBP2023-12-31
10,608,227 GBP2022-12-31
Debtors
72,667,217 GBP2023-12-31
37,299,052 GBP2022-12-31
Cash at bank and in hand
457,079 GBP2023-12-31
1,569,700 GBP2022-12-31
Current Assets
85,411,031 GBP2023-12-31
49,476,979 GBP2022-12-31
Net Current Assets/Liabilities
38,395,084 GBP2023-12-31
36,438,482 GBP2022-12-31
Total Assets Less Current Liabilities
39,239,068 GBP2023-12-31
37,186,312 GBP2022-12-31
Net Assets/Liabilities
39,087,797 GBP2023-12-31
37,059,080 GBP2022-12-31
Equity
Called up share capital
1,200,000 GBP2023-12-31
1,200,000 GBP2022-12-31
1,200,000 GBP2021-12-31
Retained earnings (accumulated losses)
37,887,797 GBP2023-12-31
35,859,080 GBP2022-12-31
31,563,401 GBP2021-12-31
Equity
39,087,797 GBP2023-12-31
37,059,080 GBP2022-12-31
32,763,401 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,028,717 GBP2023-01-01 ~ 2023-12-31
4,295,679 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,822,506 GBP2023-01-01 ~ 2023-12-31
5,791,447 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
600,924 GBP2023-01-01 ~ 2023-12-31
636,322 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,411 GBP2023-01-01 ~ 2023-12-31
136,643 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,570,841 GBP2023-01-01 ~ 2023-12-31
6,564,412 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1642023-01-01 ~ 2023-12-31
1742022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
193,001 GBP2023-01-01 ~ 2023-12-31
194,468 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
619,042 GBP2023-01-01 ~ 2023-12-31
407,858 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
667,950 GBP2023-01-01 ~ 2023-12-31
898,744 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,031,096 GBP2023-12-31
985,003 GBP2022-12-31
Furniture and fittings
1,433,261 GBP2023-12-31
1,290,904 GBP2022-12-31
Computers
155,105 GBP2023-12-31
122,948 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,619,462 GBP2023-12-31
2,398,855 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-41,797 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-26,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-68,548 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
681,737 GBP2023-12-31
654,672 GBP2022-12-31
Furniture and fittings
986,487 GBP2023-12-31
917,713 GBP2022-12-31
Computers
107,254 GBP2023-12-31
78,640 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,775,478 GBP2023-12-31
1,651,025 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
68,862 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
95,525 GBP2023-01-01 ~ 2023-12-31
Computers
28,614 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
193,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-41,797 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-26,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,548 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
349,359 GBP2023-12-31
330,331 GBP2022-12-31
Furniture and fittings
446,774 GBP2023-12-31
373,191 GBP2022-12-31
Computers
47,851 GBP2023-12-31
44,308 GBP2022-12-31
Raw Materials
26,240 GBP2023-12-31
36,764 GBP2022-12-31
Value of work in progress
11,428,698 GBP2023-12-31
9,261,314 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,410,049 GBP2023-12-31
852,795 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
69,500,734 GBP2023-12-31
34,382,692 GBP2022-12-31
Other Debtors
Current
124,267 GBP2023-12-31
542,736 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,386,527 GBP2023-12-31
1,292,142 GBP2022-12-31
Prepayments
Current
245,640 GBP2023-12-31
228,687 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
72,667,217 GBP2023-12-31
37,299,052 GBP2022-12-31
Trade Creditors/Trade Payables
Current
9,643,818 GBP2023-12-31
9,521,193 GBP2022-12-31
Amounts owed to group undertakings
Current
35,426,792 GBP2023-12-31
1,885,778 GBP2022-12-31
Other Taxation & Social Security Payable
Current
917,683 GBP2023-12-31
835,300 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
338,278 GBP2023-12-31
296,762 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
151,271 GBP2023-12-31
127,232 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,200,000 shares2023-12-31