Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,255,439 GBP2023-01-01 ~ 2023-12-31
15,494,824 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,429,476 GBP2023-01-01 ~ 2023-12-31
13,476,144 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
825,963 GBP2023-01-01 ~ 2023-12-31
2,018,680 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,186,631 GBP2023-01-01 ~ 2023-12-31
1,630,717 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-331,046 GBP2023-01-01 ~ 2023-12-31
406,719 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
41 GBP2023-01-01 ~ 2023-12-31
867 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
55,177 GBP2023-01-01 ~ 2023-12-31
36,580 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-386,182 GBP2023-01-01 ~ 2023-12-31
371,006 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-81,883 GBP2023-01-01 ~ 2023-12-31
64,208 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-304,299 GBP2023-01-01 ~ 2023-12-31
306,798 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-304,299 GBP2023-01-01 ~ 2023-12-31
306,798 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
375,712 GBP2023-12-31
602,566 GBP2022-12-31
Total Inventories
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Debtors
Current
919,073 GBP2023-12-31
1,314,632 GBP2022-12-31
Non-current
2,690,709 GBP2023-12-31
2,835,654 GBP2022-12-31
Cash at bank and in hand
77,230 GBP2023-12-31
546,947 GBP2022-12-31
Current Assets
3,727,012 GBP2023-12-31
4,737,233 GBP2022-12-31
Creditors
Current
2,222,931 GBP2023-12-31
2,702,014 GBP2022-12-31
Net Current Assets/Liabilities
1,504,081 GBP2023-12-31
2,035,219 GBP2022-12-31
Total Assets Less Current Liabilities
1,879,793 GBP2023-12-31
2,637,785 GBP2022-12-31
Net Assets/Liabilities
1,509,838 GBP2023-12-31
2,078,280 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Capital redemption reserve
1,010 GBP2023-12-31
1,010 GBP2022-12-31
1,010 GBP2021-12-31
Retained earnings (accumulated losses)
1,507,828 GBP2023-12-31
2,076,270 GBP2022-12-31
1,938,212 GBP2021-12-31
Equity
1,509,838 GBP2023-12-31
2,078,280 GBP2022-12-31
1,940,222 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-264,143 GBP2023-01-01 ~ 2023-12-31
-168,740 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-264,143 GBP2023-01-01 ~ 2023-12-31
-168,740 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-304,299 GBP2023-01-01 ~ 2023-12-31
306,798 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,800,172 GBP2023-01-01 ~ 2023-12-31
3,472,513 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
295,617 GBP2023-01-01 ~ 2023-12-31
388,694 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,958 GBP2023-01-01 ~ 2023-12-31
93,787 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,170,747 GBP2023-01-01 ~ 2023-12-31
3,954,994 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
662023-01-01 ~ 2023-12-31
832022-01-01 ~ 2022-12-31
Director Remuneration
27,912 GBP2023-01-01 ~ 2023-12-31
98,670 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,117 GBP2023-01-01 ~ 2023-12-31
75,683 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,920 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-48,645 GBP2023-01-01 ~ 2023-12-31
72,009 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-81,562 GBP2023-01-01 ~ 2023-12-31
70,491 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,192,252 GBP2023-12-31
1,582,014 GBP2022-12-31
Furniture and fittings
91,985 GBP2023-12-31
90,311 GBP2022-12-31
Motor vehicles
486,343 GBP2023-12-31
534,412 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,770,580 GBP2023-12-31
2,206,737 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-390,950 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-48,069 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-439,019 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
916,547 GBP2023-12-31
1,116,572 GBP2022-12-31
Furniture and fittings
73,409 GBP2023-12-31
68,765 GBP2022-12-31
Motor vehicles
404,912 GBP2023-12-31
418,834 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,394,868 GBP2023-12-31
1,604,171 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
69,276 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,644 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
27,145 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,065 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-269,301 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-41,067 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-310,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
275,705 GBP2023-12-31
465,442 GBP2022-12-31
Furniture and fittings
18,576 GBP2023-12-31
21,546 GBP2022-12-31
Motor vehicles
81,431 GBP2023-12-31
115,578 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
6,948 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
20,844 GBP2023-12-31
27,792 GBP2022-12-31
Raw Materials
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
786,941 GBP2023-12-31
1,158,366 GBP2022-12-31
Other Debtors
Current
28,325 GBP2023-12-31
60,778 GBP2022-12-31
Prepayments/Accrued Income
Current
103,807 GBP2023-12-31
95,488 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
919,073 GBP2023-12-31
1,314,632 GBP2022-12-31
Debtors
3,609,782 GBP2023-12-31
4,150,286 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
6,312 GBP2023-12-31
5,802 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,037,714 GBP2023-12-31
1,695,788 GBP2022-12-31
Corporation Tax Payable
Current
23,902 GBP2023-12-31
72,547 GBP2022-12-31
Other Taxation & Social Security Payable
Current
226,150 GBP2023-12-31
181,451 GBP2022-12-31
Other Creditors
Current
14,060 GBP2023-12-31
20,265 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
764,668 GBP2023-12-31
576,074 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
262,500 GBP2023-12-31
412,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,526 GBP2023-12-31
19,838 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Non-current, Between one and two years
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Non-current, Between two and five year
112,500 GBP2023-12-31
262,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
13,526 GBP2023-12-31
19,838 GBP2022-12-31
hire purchase agreements
19,838 GBP2023-12-31
25,640 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,475 GBP2023-12-31
17,833 GBP2022-12-31
Between one and five year
64,633 GBP2023-12-31
All periods
113,108 GBP2023-12-31
17,833 GBP2022-12-31
Bank Borrowings
Secured
412,500 GBP2023-12-31
562,500 GBP2022-12-31
Total Borrowings
Secured
432,338 GBP2023-12-31
588,140 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
93,929 GBP2023-12-31
127,167 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-12-31
Class 2 ordinary share
500 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-304,299 GBP2023-01-01 ~ 2023-12-31