Cost of Sales
-9,323,444 GBP2023-01-01 ~ 2023-12-31
-9,881,439 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,400,271 GBP2023-01-01 ~ 2023-12-31
-1,289,022 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
503,786 GBP2023-01-01 ~ 2023-12-31
905,110 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
387,286 GBP2023-01-01 ~ 2023-12-31
641,015 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,034,531 GBP2023-12-31
1,865,459 GBP2022-12-31
Debtors
2,550,299 GBP2023-12-31
3,091,274 GBP2022-12-31
Cash at bank and in hand
206,033 GBP2023-12-31
82,392 GBP2022-12-31
Current Assets
3,584,085 GBP2023-12-31
4,099,429 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,988,497 GBP2023-12-31
-3,545,827 GBP2022-12-31
Net Current Assets/Liabilities
595,588 GBP2023-12-31
553,602 GBP2022-12-31
Total Assets Less Current Liabilities
2,630,119 GBP2023-12-31
2,419,061 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-599,247 GBP2023-12-31
-640,279 GBP2022-12-31
Net Assets/Liabilities
1,549,753 GBP2023-12-31
1,352,467 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
1,549,653 GBP2023-12-31
1,352,367 GBP2022-12-31
1,078,460 GBP2021-12-31
Equity
1,549,753 GBP2023-12-31
1,352,467 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
387,286 GBP2023-01-01 ~ 2023-12-31
641,015 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-367,108 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-190,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,500 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Wages/Salaries
1,868,204 GBP2023-01-01 ~ 2023-12-31
1,839,757 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,247 GBP2023-01-01 ~ 2023-12-31
44,536 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,909,451 GBP2023-01-01 ~ 2023-12-31
1,884,293 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
30,000 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
54,804 GBP2023-01-01 ~ 2023-12-31
223,291 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
76,296 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
76,296 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
5,373 GBP2023-12-31
5,373 GBP2022-12-31
Plant and equipment
3,681,517 GBP2023-12-31
3,204,734 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,686,890 GBP2023-12-31
3,210,107 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
4,030 GBP2023-12-31
2,955 GBP2022-12-31
Plant and equipment
1,648,329 GBP2023-12-31
1,341,693 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,652,359 GBP2023-12-31
1,344,648 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,075 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
306,636 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
307,711 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,343 GBP2023-12-31
2,418 GBP2022-12-31
Plant and equipment
2,033,188 GBP2023-12-31
1,863,041 GBP2022-12-31
Finished Goods/Goods for Resale
827,753 GBP2023-12-31
925,763 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,024,323 GBP2023-12-31
2,429,335 GBP2022-12-31
Prepayments/Accrued Income
Current
47,283 GBP2023-12-31
160,746 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,550,299 GBP2023-12-31
3,091,274 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
78,197 GBP2023-12-31
78,197 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
322,507 GBP2023-12-31
246,596 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,488,603 GBP2023-12-31
1,844,599 GBP2022-12-31
Other Taxation & Social Security Payable
Current
241,131 GBP2023-12-31
183,129 GBP2022-12-31
Other Creditors
Current
631,817 GBP2023-12-31
1,106,264 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
226,242 GBP2023-12-31
87,042 GBP2022-12-31
Creditors
Current
2,988,497 GBP2023-12-31
3,545,827 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
86,831 GBP2023-12-31
165,029 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
512,416 GBP2023-12-31
475,250 GBP2022-12-31
Creditors
Non-current
599,247 GBP2023-12-31
640,279 GBP2022-12-31
Bank Borrowings
165,028 GBP2023-12-31
243,226 GBP2022-12-31
Total Borrowings
Current
78,197 GBP2023-12-31
78,197 GBP2022-12-31
Non-current
86,831 GBP2023-12-31
165,029 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
322,507 GBP2023-12-31
246,596 GBP2022-12-31
Minimum gross finance lease payments owing
834,923 GBP2023-12-31
721,846 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
286,815 GBP2023-12-31
286,815 GBP2022-12-31
Between two and five year
1,125,679 GBP2023-12-31
1,132,494 GBP2022-12-31
More than five year
1,050,000 GBP2023-12-31
1,330,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,462,494 GBP2023-12-31
2,749,309 GBP2022-12-31