Average Number of Employees
792023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Turnover/Revenue
12,581,906 GBP2023-01-01 ~ 2023-12-31
11,896,613 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,678,374 GBP2023-01-01 ~ 2023-12-31
-7,784,225 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,903,532 GBP2023-01-01 ~ 2023-12-31
4,112,388 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,258,473 GBP2023-01-01 ~ 2023-12-31
-3,071,730 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,995,059 GBP2023-01-01 ~ 2023-12-31
1,040,658 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,456 GBP2023-01-01 ~ 2023-12-31
3,382 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-685 GBP2023-01-01 ~ 2023-12-31
-557 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,001,830 GBP2023-01-01 ~ 2023-12-31
1,043,483 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,662,870 GBP2023-01-01 ~ 2023-12-31
890,819 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
174,491 GBP2023-12-31
219,121 GBP2022-12-31
Fixed Assets
174,491 GBP2023-12-31
219,121 GBP2022-12-31
Total Inventories
552,051 GBP2023-12-31
576,260 GBP2022-12-31
Debtors
Current
3,639,657 GBP2023-12-31
4,103,631 GBP2022-12-31
Cash at bank and in hand
5,314,007 GBP2023-12-31
4,744,498 GBP2022-12-31
Current Assets
9,505,715 GBP2023-12-31
9,424,389 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,384,038 GBP2023-12-31
-6,510,810 GBP2022-12-31
Net Current Assets/Liabilities
3,121,677 GBP2023-12-31
2,913,579 GBP2022-12-31
Total Assets Less Current Liabilities
3,296,168 GBP2023-12-31
3,132,700 GBP2022-12-31
Net Assets/Liabilities
3,295,570 GBP2023-12-31
3,132,700 GBP2022-12-31
Equity
Called up share capital
4,750 GBP2023-12-31
4,750 GBP2022-12-31
4,750 GBP2022-01-01
Capital redemption reserve
419 GBP2023-12-31
419 GBP2022-12-31
419 GBP2022-01-01
Other miscellaneous reserve
250 GBP2023-12-31
250 GBP2022-12-31
250 GBP2022-01-01
Retained earnings (accumulated losses)
3,290,151 GBP2023-12-31
3,127,281 GBP2022-12-31
3,236,462 GBP2022-01-01
Equity
3,295,570 GBP2023-12-31
3,132,700 GBP2022-12-31
3,241,881 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,662,870 GBP2023-01-01 ~ 2023-12-31
890,819 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,662,870 GBP2023-01-01 ~ 2023-12-31
890,819 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,662,870 GBP2023-01-01 ~ 2023-12-31
890,819 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,500,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,500,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
71,099 GBP2023-01-01 ~ 2023-12-31
81,501 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
5,314,007 GBP2023-12-31
4,744,498 GBP2022-12-31
3,926,555 GBP2022-01-01
Audit Fees/Expenses
37,000 GBP2023-01-01 ~ 2023-12-31
34,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,851,378 GBP2023-01-01 ~ 2023-12-31
3,355,450 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
496,982 GBP2023-01-01 ~ 2023-12-31
410,121 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,474,903 GBP2023-01-01 ~ 2023-12-31
3,856,995 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
273,657 GBP2023-01-01 ~ 2023-12-31
195,383 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,906 GBP2023-01-01 ~ 2023-12-31
-9,910 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
470,830 GBP2023-01-01 ~ 2023-12-31
198,262 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,500,000 GBP2023-01-01 ~ 2023-12-31
1,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
262,067 GBP2022-12-31
Plant and equipment
233,430 GBP2022-12-31
Furniture and fittings
56,727 GBP2022-12-31
Computers
216,993 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
769,217 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
-570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
31,522 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
12,338 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
19,715 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
174,491 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Buildings
118,826 GBP2022-12-31
Plant and equipment
57,732 GBP2022-12-31
Furniture and fittings
13,549 GBP2022-12-31
Computers
29,014 GBP2022-12-31
Raw materials and consumables
552,051 GBP2023-12-31
576,260 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,412,171 GBP2023-12-31
1,929,919 GBP2022-12-31
Other Debtors
Current
1,186,917 GBP2023-12-31
888,094 GBP2022-12-31
Prepayments/Accrued Income
Current
1,040,569 GBP2023-12-31
1,284,535 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,083 GBP2022-12-31
Trade Creditors/Trade Payables
Current
900,943 GBP2023-12-31
980,426 GBP2022-12-31
Corporation Tax Payable
Current
348,530 GBP2023-12-31
165,763 GBP2022-12-31
Taxation/Social Security Payable
Current
668,085 GBP2023-12-31
808,724 GBP2022-12-31
Other Creditors
Current
1,975,717 GBP2023-12-31
1,327,536 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,490,763 GBP2023-12-31
3,228,361 GBP2022-12-31
Creditors
Current
6,384,038 GBP2023-12-31
6,510,810 GBP2022-12-31
Net Deferred Tax Liability/Asset
-598 GBP2023-12-31
1,083 GBP2022-12-31
-12,001 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,681 GBP2023-01-01 ~ 2023-12-31
13,084 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-27,843 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,750 shares2023-12-31
4,750 shares2022-12-31
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
94,916 GBP2023-12-31
40,740 GBP2022-12-31
Between one and five year
92,949 GBP2023-12-31
16,528 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
187,865 GBP2023-12-31
57,268 GBP2022-12-31