32990 - Other Manufacturing N.e.c.
52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Average Number of Employees
2942023-01-01 ~ 2023-12-31
2212022-01-01 ~ 2022-12-31
Turnover/Revenue
28,665,937 GBP2023-01-01 ~ 2023-12-31
22,177,391 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-23,712,547 GBP2023-01-01 ~ 2023-12-31
-11,163,387 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,953,390 GBP2023-01-01 ~ 2023-12-31
11,014,004 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,743,869 GBP2023-01-01 ~ 2023-12-31
-9,775,711 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-790,479 GBP2023-01-01 ~ 2023-12-31
1,238,293 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-866,320 GBP2023-01-01 ~ 2023-12-31
1,205,334 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-964,812 GBP2023-01-01 ~ 2023-12-31
1,151,184 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
115,960 GBP2023-12-31
Property, Plant & Equipment
4,253,779 GBP2023-12-31
2,857,386 GBP2022-12-31
Fixed Assets
4,369,739 GBP2023-12-31
2,857,386 GBP2022-12-31
Total Inventories
27,471 GBP2023-12-31
45,078 GBP2022-12-31
Debtors
Current
11,324,230 GBP2023-12-31
7,042,752 GBP2022-12-31
Cash at bank and in hand
1,101,149 GBP2023-12-31
2,799,806 GBP2022-12-31
Current Assets
12,452,850 GBP2023-12-31
9,887,636 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,671,808 GBP2023-12-31
-5,574,421 GBP2022-12-31
Net Current Assets/Liabilities
1,781,042 GBP2023-12-31
4,313,215 GBP2022-12-31
Total Assets Less Current Liabilities
6,150,781 GBP2023-12-31
7,170,601 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-648,251 GBP2023-12-31
-801,751 GBP2022-12-31
Net Assets/Liabilities
4,975,244 GBP2023-12-31
5,940,056 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
4,975,144 GBP2023-12-31
5,939,956 GBP2022-12-31
4,788,772 GBP2022-01-01
Equity
4,975,244 GBP2023-12-31
5,940,056 GBP2022-12-31
4,788,872 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-964,812 GBP2023-01-01 ~ 2023-12-31
1,151,184 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,650 GBP2023-01-01 ~ 2023-12-31
11,225 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,176,702 GBP2023-01-01 ~ 2023-12-31
5,729,828 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
606,427 GBP2023-01-01 ~ 2023-12-31
550,225 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,978,620 GBP2023-01-01 ~ 2023-12-31
6,446,924 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
118,608 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
98,492 GBP2023-01-01 ~ 2023-12-31
54,150 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-203,763 GBP2023-01-01 ~ 2023-12-31
229,013 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
136,423 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,729,677 GBP2023-12-31
4,334,471 GBP2022-12-31
Motor vehicles
19,168 GBP2023-12-31
10,000 GBP2022-12-31
Furniture and fittings
834,293 GBP2023-12-31
2,391,985 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,156,580 GBP2023-12-31
6,736,456 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-37,572 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-38,620 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
2,672,737 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,801,029 GBP2022-12-31
Motor vehicles
10,000 GBP2022-12-31
Furniture and fittings
1,068,041 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,879,070 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
593,530 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
1,295 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
113,034 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
391,266 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,189,289 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
109,555 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
109,555 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-31,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,551,233 GBP2023-12-31
Motor vehicles
14,377 GBP2023-12-31
Furniture and fittings
454,759 GBP2023-12-31
Office equipment
1,505,598 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,902,801 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
2,178,444 GBP2023-12-31
1,533,442 GBP2022-12-31
Motor vehicles
4,791 GBP2023-12-31
Furniture and fittings
379,534 GBP2023-12-31
1,323,944 GBP2022-12-31
Office equipment
1,167,139 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
77,478 GBP2023-12-31
51,150 GBP2022-12-31
Finished Goods/Goods for Resale
27,471 GBP2023-12-31
45,078 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,935,698 GBP2023-12-31
4,189,470 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,351,982 GBP2023-12-31
610,051 GBP2022-12-31
Other Debtors
Current
311,079 GBP2023-12-31
535,736 GBP2022-12-31
Prepayments/Accrued Income
Current
2,725,471 GBP2023-12-31
1,707,495 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,080,458 GBP2023-12-31
872,694 GBP2022-12-31
Amounts owed to group undertakings
Current
2,046,859 GBP2023-12-31
144,180 GBP2022-12-31
Taxation/Social Security Payable
Current
674,424 GBP2023-12-31
575,339 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
66,164 GBP2023-12-31
18,720 GBP2022-12-31
Other Creditors
Current
361,709 GBP2023-12-31
254,798 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,364,822 GBP2023-12-31
2,739,157 GBP2022-12-31
Creditors
Current
10,671,808 GBP2023-12-31
5,574,421 GBP2022-12-31
Net Deferred Tax Liability/Asset
-380,205 GBP2023-12-31
-281,713 GBP2022-12-31
-227,563 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-98,492 GBP2023-01-01 ~ 2023-12-31
-54,150 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-384,788 GBP2023-12-31
-285,959 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
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,450,797 GBP2023-12-31
3,131,464 GBP2022-12-31
Between one and five year
10,688,521 GBP2023-12-31
10,890,438 GBP2022-12-31
More than five year
4,625,394 GBP2023-12-31
6,760,191 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
18,764,712 GBP2023-12-31
20,782,093 GBP2022-12-31