Average Number of Employees
302023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Intangible Assets
50,000 GBP2023-12-31
60,000 GBP2022-12-31
Property, Plant & Equipment
680,970 GBP2023-12-31
781,756 GBP2022-12-31
Fixed Assets
730,970 GBP2023-12-31
841,756 GBP2022-12-31
Total Inventories
1,129,955 GBP2023-12-31
1,302,118 GBP2022-12-31
Debtors
Current
1,140,873 GBP2023-12-31
1,094,137 GBP2022-12-31
Cash at bank and in hand
993,976 GBP2023-12-31
1,020,867 GBP2022-12-31
Current Assets
3,264,804 GBP2023-12-31
3,417,122 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-623,578 GBP2023-12-31
-857,857 GBP2022-12-31
Net Current Assets/Liabilities
2,641,226 GBP2023-12-31
2,559,265 GBP2022-12-31
Total Assets Less Current Liabilities
3,372,196 GBP2023-12-31
3,401,021 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-877,724 GBP2023-12-31
-944,420 GBP2022-12-31
Net Assets/Liabilities
2,353,572 GBP2023-12-31
2,295,501 GBP2022-12-31
Equity
Called up share capital
20 GBP2023-12-31
20 GBP2022-12-31
20 GBP2022-01-01
Retained earnings (accumulated losses)
2,353,552 GBP2023-12-31
2,295,481 GBP2022-12-31
2,012,169 GBP2022-01-01
Equity
2,353,572 GBP2023-12-31
2,295,501 GBP2022-12-31
2,012,189 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
58,071 GBP2023-01-01 ~ 2023-12-31
283,312 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
58,071 GBP2023-01-01 ~ 2023-12-31
283,312 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
50,000 GBP2023-12-31
40,000 GBP2022-12-31
Intangible Assets
Goodwill
50,000 GBP2023-12-31
60,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,198,595 GBP2023-12-31
1,114,349 GBP2022-12-31
Motor vehicles
422,103 GBP2023-12-31
397,103 GBP2022-12-31
Furniture and fittings
124,236 GBP2023-12-31
124,236 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,744,934 GBP2023-12-31
1,635,688 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
551,476 GBP2022-12-31
Motor vehicles
178,626 GBP2022-12-31
Furniture and fittings
123,830 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
853,932 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
148,757 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
60,869 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
406 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
210,032 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
700,233 GBP2023-12-31
Motor vehicles
239,495 GBP2023-12-31
Furniture and fittings
124,236 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,063,964 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
498,362 GBP2023-12-31
562,873 GBP2022-12-31
Motor vehicles
182,608 GBP2023-12-31
218,477 GBP2022-12-31
Furniture and fittings
406 GBP2022-12-31
Raw materials and consumables
1,129,955 GBP2023-12-31
1,302,118 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
837,969 GBP2023-12-31
997,428 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
97,500 GBP2023-12-31
39,135 GBP2022-12-31
Prepayments/Accrued Income
Current
59,343 GBP2023-12-31
57,574 GBP2022-12-31
Cash and Cash Equivalents
993,976 GBP2023-12-31
1,020,867 GBP2022-12-31
Trade Creditors/Trade Payables
Current
338,891 GBP2023-12-31
421,080 GBP2022-12-31
Corporation Tax Payable
Current
39,338 GBP2023-12-31
29,815 GBP2022-12-31
Taxation/Social Security Payable
Current
82,304 GBP2023-12-31
95,107 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
126,217 GBP2023-12-31
135,540 GBP2022-12-31
Other Creditors
Current
3,334 GBP2023-12-31
3,168 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
33,494 GBP2023-12-31
101,226 GBP2022-12-31
Creditors
Current
623,578 GBP2023-12-31
857,857 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
150,888 GBP2023-12-31
276,612 GBP2022-12-31
Other Creditors
Non-current
726,836 GBP2023-12-31
667,808 GBP2022-12-31
Creditors
Non-current
877,724 GBP2023-12-31
944,420 GBP2022-12-31
Net Deferred Tax Liability/Asset
-140,900 GBP2023-12-31
-161,100 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
20,200 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-140,900 GBP2023-12-31
-161,100 GBP2022-12-31