Average Number of Employees
1042023-01-01 ~ 2023-12-31
1192022-01-01 ~ 2022-12-31
Turnover/Revenue
57,642,869 GBP2023-01-01 ~ 2023-12-31
69,884,709 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-43,715,062 GBP2023-01-01 ~ 2023-12-31
-52,747,588 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
13,927,807 GBP2023-01-01 ~ 2023-12-31
17,137,121 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,671,068 GBP2023-01-01 ~ 2023-12-31
-7,924,430 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,256,739 GBP2023-01-01 ~ 2023-12-31
9,212,691 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
240,459 GBP2023-01-01 ~ 2023-12-31
2,466 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-166,683 GBP2023-01-01 ~ 2023-12-31
-564,306 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,330,515 GBP2023-01-01 ~ 2023-12-31
8,650,851 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,830,348 GBP2023-01-01 ~ 2023-12-31
6,972,724 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,830,348 GBP2023-01-01 ~ 2023-12-31
7,222,724 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,800,678 GBP2023-12-31
2,862,303 GBP2022-12-31
Fixed Assets
2,800,678 GBP2023-12-31
2,862,303 GBP2022-12-31
Total Inventories
69,349,337 GBP2023-12-31
90,909,564 GBP2022-12-31
Debtors
Current
175,979,001 GBP2023-12-31
152,770,557 GBP2022-12-31
Cash at bank and in hand
1,365,382 GBP2023-12-31
253,707 GBP2022-12-31
Current Assets
246,693,720 GBP2023-12-31
243,933,828 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,018,774 GBP2023-12-31
-14,503,742 GBP2022-12-31
Net Current Assets/Liabilities
233,674,946 GBP2023-12-31
229,430,086 GBP2022-12-31
Total Assets Less Current Liabilities
236,475,624 GBP2023-12-31
232,292,389 GBP2022-12-31
Net Assets/Liabilities
231,899,148 GBP2023-12-31
227,068,800 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Revaluation reserve
1,157,814 GBP2023-12-31
1,157,814 GBP2022-12-31
907,814 GBP2022-01-01
Retained earnings (accumulated losses)
230,741,234 GBP2023-12-31
225,910,886 GBP2022-12-31
218,938,162 GBP2022-01-01
Equity
231,899,148 GBP2023-12-31
227,068,800 GBP2022-12-31
219,846,076 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,830,348 GBP2023-01-01 ~ 2023-12-31
6,972,724 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,761,507 GBP2023-01-01 ~ 2023-12-31
8,395,020 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
921,810 GBP2023-01-01 ~ 2023-12-31
1,046,573 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,064,952 GBP2023-01-01 ~ 2023-12-31
9,772,077 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
320,904 GBP2023-01-01 ~ 2023-12-31
451,834 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,487,671 GBP2023-01-01 ~ 2023-12-31
1,643,662 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,450,000 GBP2023-12-31
2,450,000 GBP2022-12-31
Plant and equipment
1,960,133 GBP2023-12-31
1,932,607 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,410,133 GBP2023-12-31
4,382,607 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,520,304 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,520,304 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
89,151 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
89,151 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,609,455 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,609,455 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,450,000 GBP2023-12-31
2,450,000 GBP2022-12-31
Plant and equipment
350,678 GBP2023-12-31
412,303 GBP2022-12-31
Raw materials and consumables
10,914,455 GBP2023-12-31
18,425,175 GBP2022-12-31
Value of work in progress
50,888,136 GBP2023-12-31
64,729,473 GBP2022-12-31
Finished Goods/Goods for Resale
7,546,746 GBP2023-12-31
7,754,916 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
438,823 GBP2023-12-31
1,433,224 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
169,422,380 GBP2023-12-31
146,831,725 GBP2022-12-31
Other Debtors
Current
5,703,044 GBP2023-12-31
4,380,739 GBP2022-12-31
Prepayments/Accrued Income
Current
414,754 GBP2023-12-31
124,869 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,153,569 GBP2023-12-31
4,831,639 GBP2022-12-31
Corporation Tax Payable
Current
1,638,293 GBP2023-12-31
1,640,658 GBP2022-12-31
Taxation/Social Security Payable
Current
240,877 GBP2023-12-31
280,081 GBP2022-12-31
Other Creditors
Current
91,633 GBP2023-12-31
122,231 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
6,894,402 GBP2023-12-31
7,629,133 GBP2022-12-31
Creditors
Current
13,018,774 GBP2023-12-31
14,503,742 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,205 GBP2023-12-31
14,751 GBP2022-12-31
Between one and five year
33,675 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
53,880 GBP2023-12-31
14,751 GBP2022-12-31
Net Deferred Tax Liability/Asset
-160,683 GBP2023-12-31
-160,683 GBP2022-12-31
-123,214 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-37,469 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-35,352 GBP2023-12-31
-35,352 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31