Average Number of Employees
462023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Turnover/Revenue
9,512,340 GBP2023-01-01 ~ 2023-12-31
11,871,279 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,527,196 GBP2023-01-01 ~ 2023-12-31
-8,386,495 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,985,144 GBP2023-01-01 ~ 2023-12-31
3,484,784 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-115,794 GBP2023-01-01 ~ 2023-12-31
-89,045 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,725,142 GBP2023-01-01 ~ 2023-12-31
-2,911,732 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
144,208 GBP2023-01-01 ~ 2023-12-31
484,007 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,476 GBP2023-01-01 ~ 2023-12-31
420 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
141,135 GBP2023-01-01 ~ 2023-12-31
480,372 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,427,396 GBP2023-12-31
3,392,681 GBP2022-12-31
3,041,787 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
79,715 GBP2023-01-01 ~ 2023-12-31
405,894 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-45,000 GBP2023-01-01 ~ 2023-12-31
-55,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,304,214 GBP2023-12-31
1,305,505 GBP2022-12-31
Total Inventories
517,979 GBP2023-12-31
969,964 GBP2022-12-31
Debtors
Current
3,589,335 GBP2023-12-31
3,230,224 GBP2022-12-31
Cash at bank and in hand
481,170 GBP2023-12-31
510,047 GBP2022-12-31
Current Assets
4,588,484 GBP2023-12-31
4,710,235 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,664,497 GBP2023-12-31
-1,892,952 GBP2022-12-31
Net Current Assets/Liabilities
2,923,987 GBP2023-12-31
2,817,283 GBP2022-12-31
Total Assets Less Current Liabilities
4,228,201 GBP2023-12-31
4,122,788 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-103,333 GBP2023-12-31
-65,153 GBP2022-12-31
Net Assets/Liabilities
3,736,146 GBP2023-12-31
3,701,431 GBP2022-12-31
Equity
Called up share capital
308,750 GBP2023-12-31
308,750 GBP2022-12-31
Equity
3,736,146 GBP2023-12-31
3,701,431 GBP2022-12-31
Audit Fees/Expenses
13,250 GBP2023-01-01 ~ 2023-12-31
12,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,448,507 GBP2023-01-01 ~ 2023-12-31
1,573,649 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
148,160 GBP2023-01-01 ~ 2023-12-31
169,624 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,715,813 GBP2023-01-01 ~ 2023-12-31
1,868,223 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
162,710 GBP2023-01-01 ~ 2023-12-31
172,092 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,518 GBP2023-01-01 ~ 2023-12-31
-1,646 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
35,284 GBP2023-01-01 ~ 2023-12-31
91,271 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,481,081 GBP2023-12-31
3,440,948 GBP2022-12-31
Furniture and fittings
704,714 GBP2023-12-31
488,547 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,185,795 GBP2023-12-31
3,929,495 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-13,936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-13,936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,302,239 GBP2022-12-31
Furniture and fittings
321,751 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,623,990 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
181,434 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
48,020 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
229,454 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
22,193 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
41,797 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-13,660 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,660 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,505,866 GBP2023-12-31
Furniture and fittings
375,715 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,881,581 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
975,215 GBP2023-12-31
1,138,709 GBP2022-12-31
Furniture and fittings
328,999 GBP2023-12-31
166,796 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
195,601 GBP2023-12-31
217,794 GBP2022-12-31
Raw materials and consumables
406,241 GBP2023-12-31
754,194 GBP2022-12-31
Value of work in progress
3,469 GBP2023-12-31
Finished Goods/Goods for Resale
108,269 GBP2023-12-31
215,770 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,008,397 GBP2023-12-31
1,746,845 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,499,018 GBP2023-12-31
1,444,980 GBP2022-12-31
Prepayments/Accrued Income
Current
81,920 GBP2023-12-31
38,399 GBP2022-12-31
Bank Borrowings
Current
51,666 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,050,203 GBP2023-12-31
1,373,135 GBP2022-12-31
Corporation Tax Payable
Current
28,902 GBP2023-12-31
76,124 GBP2022-12-31
Taxation/Social Security Payable
Current
199,823 GBP2023-12-31
125,808 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
65,153 GBP2023-12-31
78,182 GBP2022-12-31
Other Creditors
Current
82,402 GBP2023-12-31
86,935 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
186,348 GBP2023-12-31
152,768 GBP2022-12-31
Creditors
Current
1,664,497 GBP2023-12-31
1,892,952 GBP2022-12-31
Bank Borrowings
Non-current
103,333 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
65,153 GBP2022-12-31
Creditors
Non-current
103,333 GBP2023-12-31
65,153 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
51,666 GBP2023-12-31
Non-current, Between one and two years
103,333 GBP2023-12-31
Total Borrowings
154,999 GBP2023-12-31
Minimum gross finance lease payments owing
65,153 GBP2023-12-31
143,335 GBP2022-12-31
Net Deferred Tax Liability/Asset
-263,722 GBP2023-12-31
-231,204 GBP2022-12-31
-232,850 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-32,518 GBP2023-01-01 ~ 2023-12-31
1,646 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-264,778 GBP2023-12-31
-231,204 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
308,750 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
39,463 GBP2023-12-31
49,728 GBP2022-12-31
Between one and five year
7,607 GBP2023-12-31
28,602 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
47,070 GBP2023-12-31
78,330 GBP2022-12-31