Turnover/Revenue
59,460,398 GBP2023-01-01 ~ 2023-12-31
51,050,355 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-49,675,965 GBP2023-01-01 ~ 2023-12-31
-42,882,429 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,784,433 GBP2023-01-01 ~ 2023-12-31
8,167,926 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,895,393 GBP2023-01-01 ~ 2023-12-31
-5,598,274 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,500,186 GBP2023-01-01 ~ 2023-12-31
2,222,178 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,061,186 GBP2023-01-01 ~ 2023-12-31
2,360,271 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,412,985 GBP2023-01-01 ~ 2023-12-31
1,258,694 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
601,709 GBP2023-12-31
679,349 GBP2022-12-31
Property, Plant & Equipment
12,345,586 GBP2023-12-31
10,540,368 GBP2022-12-31
Fixed Assets
12,947,295 GBP2023-12-31
11,219,717 GBP2022-12-31
Total Inventories
20,635,680 GBP2023-12-31
12,729,888 GBP2022-12-31
Debtors
Current
9,047,226 GBP2023-12-31
11,586,247 GBP2022-12-31
Cash at bank and in hand
3,890,546 GBP2023-12-31
566,327 GBP2022-12-31
Current Assets
33,573,452 GBP2023-12-31
24,882,462 GBP2022-12-31
Net Current Assets/Liabilities
7,661,086 GBP2023-12-31
7,610,786 GBP2022-12-31
Total Assets Less Current Liabilities
20,608,381 GBP2023-12-31
18,830,503 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,000,000 GBP2023-12-31
-8,000,000 GBP2022-12-31
Net Assets/Liabilities
11,765,705 GBP2023-12-31
10,352,720 GBP2022-12-31
Equity
Called up share capital
40,250 GBP2023-12-31
40,250 GBP2022-12-31
40,250 GBP2021-12-31
Capital redemption reserve
19,750 GBP2023-12-31
19,750 GBP2022-12-31
19,750 GBP2021-12-31
Revaluation reserve
383,729 GBP2023-12-31
383,729 GBP2022-12-31
383,729 GBP2021-12-31
Retained earnings (accumulated losses)
11,927,706 GBP2023-12-31
10,866,520 GBP2022-12-31
8,506,249 GBP2021-12-31
Equity
11,765,705 GBP2023-12-31
10,352,720 GBP2022-12-31
9,094,026 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,061,186 GBP2023-01-01 ~ 2023-12-31
2,360,271 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,061,186 GBP2023-01-01 ~ 2023-12-31
2,360,271 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,051,598 GBP2023-01-01 ~ 2023-12-31
890,461 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,162,829 GBP2023-01-01 ~ 2023-12-31
5,965,279 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
553,996 GBP2023-01-01 ~ 2023-12-31
529,116 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,879,559 GBP2023-01-01 ~ 2023-12-31
6,702,498 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
362023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Average Number of Employees
1792023-01-01 ~ 2023-12-31
1902022-01-01 ~ 2022-12-31
Director Remuneration
200,000 GBP2023-01-01 ~ 2023-12-31
200,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
79,860 GBP2023-01-01 ~ 2023-12-31
55,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
364,893 GBP2023-01-01 ~ 2023-12-31
-138,093 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
352,544 GBP2023-01-01 ~ 2023-12-31
422,214 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
710,198 GBP2023-12-31
462,624 GBP2022-12-31
Deferred Tax Liabilities
842,676 GBP2023-12-31
477,783 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
891,399 GBP2023-12-31
891,399 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
289,690 GBP2023-12-31
212,050 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
77,640 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
601,709 GBP2023-12-31
679,349 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,780,587 GBP2023-12-31
5,680,753 GBP2022-12-31
Motor vehicles
418,413 GBP2023-12-31
367,185 GBP2022-12-31
Other
8,706,707 GBP2023-12-31
6,013,158 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
15,905,707 GBP2023-12-31
13,071,188 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-17,115 GBP2023-01-01 ~ 2023-12-31
Other
-7,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-24,415 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
634,948 GBP2023-12-31
456,918 GBP2022-12-31
Motor vehicles
190,127 GBP2023-12-31
120,020 GBP2022-12-31
Other
2,735,046 GBP2023-12-31
1,953,882 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,560,121 GBP2023-12-31
2,530,820 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
178,030 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
85,104 GBP2023-01-01 ~ 2023-12-31
Other
788,464 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,051,598 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-14,997 GBP2023-01-01 ~ 2023-12-31
Other
-7,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,297 GBP2023-01-01 ~ 2023-12-31
Raw materials and consumables
10,831,227 GBP2023-12-31
4,416,848 GBP2022-12-31
Finished Goods/Goods for Resale
9,804,453 GBP2023-12-31
8,313,040 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
6,982,378 GBP2023-12-31
6,781,136 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
433,768 GBP2023-12-31
189,776 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,047,226 GBP2023-12-31
11,586,247 GBP2022-12-31
Cash and Cash Equivalents
3,890,546 GBP2023-12-31
566,327 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
19,857,967 GBP2023-12-31
12,805,645 GBP2022-12-31
Non-current, Amounts falling due after one year
8,000,000 GBP2023-12-31
8,000,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
842,676 GBP2023-12-31
477,783 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,250 shares2023-12-31
40,250 shares2022-12-31
Other Remaining Borrowings
Non-current
8,000,000 GBP2023-12-31
8,000,000 GBP2022-12-31
Bank Borrowings
Current
17,000,000 GBP2023-12-31
8,086,667 GBP2022-12-31
Other Remaining Borrowings
Current
2,618,283 GBP2023-12-31
4,233,400 GBP2022-12-31
Total Borrowings
Current
19,857,967 GBP2023-12-31
12,805,645 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
239,684 GBP2023-12-31
485,578 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,204 GBP2022-12-31
Between two and five year
19,735 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
48,939 GBP2022-12-31