Average Number of Employees
562023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Turnover/Revenue
16,970,466 GBP2023-01-01 ~ 2023-12-31
21,185,330 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,363,961 GBP2023-01-01 ~ 2023-12-31
-16,032,158 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,606,505 GBP2023-01-01 ~ 2023-12-31
5,153,172 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,609,700 GBP2023-01-01 ~ 2023-12-31
-3,680,393 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,007,264 GBP2023-01-01 ~ 2023-12-31
1,580,128 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
981,467 GBP2023-01-01 ~ 2023-12-31
1,562,352 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
750,498 GBP2023-01-01 ~ 2023-12-31
1,236,246 GBP2022-01-01 ~ 2022-12-31
Total Inventories
3,119,931 GBP2023-12-31
4,767,962 GBP2022-12-31
Debtors
4,824,610 GBP2023-12-31
3,708,543 GBP2022-12-31
Cash at bank and in hand
4,303,789 GBP2023-12-31
4,581,450 GBP2022-12-31
Current Assets
12,248,330 GBP2023-12-31
13,057,955 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,740,494 GBP2023-12-31
-4,341,137 GBP2022-12-31
Net Current Assets/Liabilities
9,507,836 GBP2023-12-31
8,716,818 GBP2022-12-31
Total Assets Less Current Liabilities
10,306,887 GBP2023-12-31
9,767,978 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-407,675 GBP2023-12-31
-571,656 GBP2022-12-31
Net Assets/Liabilities
9,352,660 GBP2023-12-31
8,602,162 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2022-01-01
Capital redemption reserve
30,000 GBP2023-12-31
30,000 GBP2022-12-31
30,000 GBP2022-01-01
Retained earnings (accumulated losses)
9,312,660 GBP2023-12-31
8,562,162 GBP2022-12-31
7,325,916 GBP2022-01-01
Equity
9,352,660 GBP2023-12-31
8,602,162 GBP2022-12-31
7,365,916 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
750,498 GBP2023-01-01 ~ 2023-12-31
1,236,246 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
750,498 GBP2023-01-01 ~ 2023-12-31
1,236,246 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
750,498 GBP2023-01-01 ~ 2023-12-31
1,236,246 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
278,270 GBP2023-01-01 ~ 2023-12-31
235,345 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,400 GBP2023-01-01 ~ 2023-12-31
28,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,182,279 GBP2023-01-01 ~ 2023-12-31
2,295,344 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
227,494 GBP2023-01-01 ~ 2023-12-31
271,102 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,454,362 GBP2023-01-01 ~ 2023-12-31
2,607,556 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
334,482 GBP2023-01-01 ~ 2023-12-31
365,244 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
230,841 GBP2023-01-01 ~ 2023-12-31
296,847 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
333,064 GBP2023-12-31
333,064 GBP2022-12-31
Plant and equipment
245,284 GBP2023-12-31
225,673 GBP2022-12-31
Furniture and fittings
114,176 GBP2023-12-31
107,626 GBP2022-12-31
Other
937,827 GBP2023-12-31
967,682 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,630,351 GBP2023-12-31
1,634,045 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-29,855 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-29,855 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
118,381 GBP2022-12-31
Furniture and fittings
77,508 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
582,885 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
26,545 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
7,739 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
278,270 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-29,855 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,855 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
144,926 GBP2023-12-31
Furniture and fittings
85,247 GBP2023-12-31
Other
425,378 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
831,300 GBP2023-12-31
Raw materials and consumables
3,119,931 GBP2023-12-31
4,767,962 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,647,011 GBP2023-12-31
2,530,964 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,033,304 GBP2023-12-31
1,033,304 GBP2022-12-31
Other Debtors
Current
2,700 GBP2023-12-31
890 GBP2022-12-31
Prepayments/Accrued Income
Current
141,595 GBP2023-12-31
143,385 GBP2022-12-31
Debtors
Current
4,824,610 GBP2023-12-31
3,708,543 GBP2022-12-31
Trade Creditors/Trade Payables
Current
602,811 GBP2023-12-31
628,744 GBP2022-12-31
Amounts owed to group undertakings
Current
879,155 GBP2023-12-31
1,967,628 GBP2022-12-31
Corporation Tax Payable
Current
151,764 GBP2023-12-31
304,817 GBP2022-12-31
Other Taxation & Social Security Payable
Current
365,517 GBP2023-12-31
204,600 GBP2022-12-31
Other Creditors
Current
166,344 GBP2023-12-31
474,570 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
410,922 GBP2023-12-31
593,994 GBP2022-12-31
Creditors
Current
2,740,494 GBP2023-12-31
4,341,137 GBP2022-12-31
Net Deferred Tax Liability/Asset
-20,984 GBP2023-12-31
-23,897 GBP2022-12-31
-23,897 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,913 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-20,984 GBP2023-12-31
-23,897 GBP2022-12-31
Deferred Tax Liabilities
-20,984 GBP2023-12-31
-23,897 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31