Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
16,547,869 GBP2023-01-01 ~ 2023-12-31
15,146,564 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,667,432 GBP2023-01-01 ~ 2023-12-31
-6,832,745 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,880,437 GBP2023-01-01 ~ 2023-12-31
8,313,819 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,618,669 GBP2023-01-01 ~ 2023-12-31
-7,226,456 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,510,355 GBP2023-01-01 ~ 2023-12-31
1,335,950 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
96,185 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,601,575 GBP2023-01-01 ~ 2023-12-31
1,327,095 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,221,443 GBP2023-01-01 ~ 2023-12-31
1,023,740 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,038,418 GBP2023-01-01 ~ 2023-12-31
1,023,740 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,377,626 GBP2023-12-31
2,925,765 GBP2022-12-31
Total Inventories
358,608 GBP2023-12-31
458,589 GBP2022-12-31
Debtors
4,453,731 GBP2023-12-31
4,007,336 GBP2022-12-31
Cash at bank and in hand
401,185 GBP2023-12-31
403,116 GBP2022-12-31
Current Assets
5,213,524 GBP2023-12-31
4,869,041 GBP2022-12-31
Creditors
Current
2,583,035 GBP2023-12-31
2,484,414 GBP2022-12-31
Net Current Assets/Liabilities
2,630,489 GBP2023-12-31
2,384,627 GBP2022-12-31
Total Assets Less Current Liabilities
7,008,115 GBP2023-12-31
5,310,392 GBP2022-12-31
Net Assets/Liabilities
6,240,915 GBP2023-12-31
4,937,509 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2021-12-31
Revaluation reserve
2,176,300 GBP2023-12-31
1,386,765 GBP2022-12-31
1,414,205 GBP2021-12-31
Retained earnings (accumulated losses)
4,064,415 GBP2023-12-31
3,550,544 GBP2022-12-31
3,184,364 GBP2021-12-31
Equity
6,240,915 GBP2023-12-31
4,937,509 GBP2022-12-31
4,598,769 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-735,012 GBP2023-01-01 ~ 2023-12-31
-685,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-735,012 GBP2023-01-01 ~ 2023-12-31
-685,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,248,883 GBP2023-01-01 ~ 2023-12-31
1,051,180 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-667,956 GBP2023-12-31
-359,984 GBP2022-12-31
-738,564 GBP2021-12-31
Wages/Salaries
4,882,105 GBP2023-01-01 ~ 2023-12-31
4,444,289 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
474,553 GBP2023-01-01 ~ 2023-12-31
450,921 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,614 GBP2023-01-01 ~ 2023-12-31
95,621 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,461,272 GBP2023-01-01 ~ 2023-12-31
4,990,831 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1632023-01-01 ~ 2023-12-31
1562022-01-01 ~ 2022-12-31
Director Remuneration
355,001 GBP2023-01-01 ~ 2023-12-31
342,394 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
374,820 GBP2023-01-01 ~ 2023-12-31
330,880 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,776 GBP2023-01-01 ~ 2023-12-31
22,591 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
276,632 GBP2023-01-01 ~ 2023-12-31
224,355 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
400,394 GBP2023-01-01 ~ 2023-12-31
252,148 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,885,000 GBP2023-12-31
1,900,000 GBP2022-12-31
Plant and equipment
3,288,998 GBP2023-12-31
2,823,705 GBP2022-12-31
Furniture and fittings
328,129 GBP2023-12-31
312,845 GBP2022-12-31
Motor vehicles
1,249,895 GBP2023-12-31
1,289,564 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,752,022 GBP2023-12-31
6,326,114 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-165,803 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-205,078 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-370,881 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
985,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
985,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
95,000 GBP2022-12-31
Plant and equipment
2,374,895 GBP2023-12-31
2,269,777 GBP2022-12-31
Furniture and fittings
245,855 GBP2023-12-31
225,113 GBP2022-12-31
Motor vehicles
753,646 GBP2023-12-31
810,459 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,374,396 GBP2023-12-31
3,400,349 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
47,500 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
178,564 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,742 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
128,014 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
374,820 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-73,446 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-184,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-258,273 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,885,000 GBP2023-12-31
1,805,000 GBP2022-12-31
Plant and equipment
914,103 GBP2023-12-31
553,928 GBP2022-12-31
Furniture and fittings
82,274 GBP2023-12-31
87,732 GBP2022-12-31
Motor vehicles
496,249 GBP2023-12-31
479,105 GBP2022-12-31
Merchandise
358,608 GBP2023-12-31
458,589 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,080,085 GBP2023-12-31
1,053,327 GBP2022-12-31
Other Debtors
Current
859,405 GBP2023-12-31
776,690 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
325,000 GBP2023-12-31
325,000 GBP2022-12-31
Prepayments/Accrued Income
Current
153,516 GBP2023-12-31
136,467 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,453,731 GBP2023-12-31
4,007,336 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
692,176 GBP2023-12-31
416,018 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,090 GBP2023-12-31
36,567 GBP2022-12-31
Trade Creditors/Trade Payables
Current
968,510 GBP2023-12-31
1,148,591 GBP2022-12-31
Corporation Tax Payable
Current
276,632 GBP2023-12-31
224,355 GBP2022-12-31
Other Taxation & Social Security Payable
Current
109,884 GBP2023-12-31
93,778 GBP2022-12-31
Other Creditors
Current
36,279 GBP2023-12-31
37,099 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
244,996 GBP2023-12-31
255,549 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
25,368 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,200 GBP2023-12-31
8,540 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
24,220 GBP2023-12-31
56,034 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
692,176 GBP2023-12-31
416,018 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
25,368 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
14,200 GBP2023-12-31
8,540 GBP2022-12-31
hire purchase agreements
31,290 GBP2023-12-31
45,107 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,800 GBP2023-12-31
4,800 GBP2022-12-31
Between one and five year
8,400 GBP2023-12-31
13,200 GBP2022-12-31
All periods
13,200 GBP2023-12-31
18,000 GBP2022-12-31
Bank Overdrafts
Secured
667,956 GBP2023-12-31
359,984 GBP2022-12-31
Bank Borrowings
Secured
24,220 GBP2023-12-31
81,402 GBP2022-12-31
Total Borrowings
Secured
723,466 GBP2023-12-31
486,493 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
753,000 GBP2023-12-31
338,975 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Class 2 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,221,443 GBP2023-01-01 ~ 2023-12-31