Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,420,767 GBP2023-01-01 ~ 2023-12-31
18,334,281 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
16,773,023 GBP2023-01-01 ~ 2023-12-31
15,882,932 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,647,744 GBP2023-01-01 ~ 2023-12-31
2,451,349 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,018,177 GBP2023-01-01 ~ 2023-12-31
2,373,005 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
629,567 GBP2023-01-01 ~ 2023-12-31
78,344 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
88,452 GBP2023-01-01 ~ 2023-12-31
54,112 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
541,115 GBP2023-01-01 ~ 2023-12-31
24,232 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-13,524 GBP2023-01-01 ~ 2023-12-31
24,086 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
554,639 GBP2023-01-01 ~ 2023-12-31
146 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
554,639 GBP2023-01-01 ~ 2023-12-31
146 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
9,932 GBP2023-12-31
19,892 GBP2022-12-31
Property, Plant & Equipment
5,007,380 GBP2023-12-31
4,405,051 GBP2022-12-31
Fixed Assets
5,017,312 GBP2023-12-31
4,424,943 GBP2022-12-31
Total Inventories
3,311,471 GBP2023-12-31
4,194,766 GBP2022-12-31
Debtors
5,366,247 GBP2023-12-31
3,817,555 GBP2022-12-31
Cash at bank and in hand
242,723 GBP2023-12-31
356,864 GBP2022-12-31
Current Assets
8,920,441 GBP2023-12-31
8,369,185 GBP2022-12-31
Creditors
Current
6,480,610 GBP2023-12-31
6,931,648 GBP2022-12-31
Net Current Assets/Liabilities
2,439,831 GBP2023-12-31
1,437,537 GBP2022-12-31
Total Assets Less Current Liabilities
7,457,143 GBP2023-12-31
5,862,480 GBP2022-12-31
Net Assets/Liabilities
7,168,067 GBP2023-12-31
5,613,428 GBP2022-12-31
Equity
Called up share capital
5,851,960 GBP2023-12-31
4,851,960 GBP2022-12-31
2,851,960 GBP2021-12-31
Share premium
74,343 GBP2023-12-31
74,343 GBP2022-12-31
74,343 GBP2021-12-31
Retained earnings (accumulated losses)
1,241,764 GBP2023-12-31
687,125 GBP2022-12-31
686,979 GBP2021-12-31
Equity
7,168,067 GBP2023-12-31
5,613,428 GBP2022-12-31
3,613,282 GBP2021-12-31
Issue of Equity Instruments
Called up share capital
1,000,000 GBP2023-01-01 ~ 2023-12-31
2,000,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
1,000,000 GBP2023-01-01 ~ 2023-12-31
2,000,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
554,639 GBP2023-01-01 ~ 2023-12-31
146 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-1,788,321 GBP2023-12-31
-1,987,050 GBP2022-12-31
-1,510,858 GBP2021-12-31
Wages/Salaries
4,280,567 GBP2023-01-01 ~ 2023-12-31
4,017,549 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
419,357 GBP2023-01-01 ~ 2023-12-31
415,227 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,256 GBP2023-01-01 ~ 2023-12-31
97,707 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,798,180 GBP2023-01-01 ~ 2023-12-31
4,530,483 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1332023-01-01 ~ 2023-12-31
1342022-01-01 ~ 2022-12-31
Director Remuneration
124,100 GBP2023-01-01 ~ 2023-12-31
119,041 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
358,226 GBP2023-01-01 ~ 2023-12-31
341,603 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
13,791 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
127,270 GBP2023-01-01 ~ 2023-12-31
4,604 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
49,772 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,053,782 GBP2023-12-31
4,291,555 GBP2022-12-31
Plant and equipment
3,708,325 GBP2023-12-31
3,636,602 GBP2022-12-31
Furniture and fittings
350,633 GBP2023-12-31
302,967 GBP2022-12-31
Motor vehicles
54,494 GBP2023-12-31
181,435 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,167,234 GBP2023-12-31
8,412,559 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-27,377 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-181,436 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-208,813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,126,933 GBP2023-12-31
1,031,012 GBP2022-12-31
Plant and equipment
2,812,733 GBP2023-12-31
2,605,229 GBP2022-12-31
Furniture and fittings
217,129 GBP2023-12-31
191,426 GBP2022-12-31
Motor vehicles
3,059 GBP2023-12-31
179,841 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,159,854 GBP2023-12-31
4,007,508 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
95,921 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
207,504 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
51,022 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
358,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-25,319 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-180,561 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-205,880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,926,849 GBP2023-12-31
3,260,543 GBP2022-12-31
Plant and equipment
895,592 GBP2023-12-31
1,031,373 GBP2022-12-31
Furniture and fittings
133,504 GBP2023-12-31
111,541 GBP2022-12-31
Motor vehicles
51,435 GBP2023-12-31
1,594 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,124,785 GBP2023-12-31
3,394,016 GBP2022-12-31
Other Debtors
Current
1,500 GBP2023-12-31
1,500 GBP2022-12-31
Prepayments/Accrued Income
Current
1,069,165 GBP2023-12-31
283,058 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,366,247 GBP2023-12-31
3,817,555 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,788,321 GBP2023-12-31
1,987,050 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,228,468 GBP2023-12-31
1,734,782 GBP2022-12-31
Amounts owed to group undertakings
Current
1,469,684 GBP2023-12-31
2,620,281 GBP2022-12-31
Other Taxation & Social Security Payable
Current
124,583 GBP2023-12-31
96,146 GBP2022-12-31
Other Creditors
Current
25,354 GBP2023-12-31
20,372 GBP2022-12-31
Accrued Liabilities
Current
290,411 GBP2023-12-31
234,185 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
216,364 GBP2023-12-31
198,072 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,851,960 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
554,639 GBP2023-01-01 ~ 2023-12-31