Average Number of Employees
9612023-01-01 ~ 2023-12-31
8172022-01-01 ~ 2022-12-31
Turnover/Revenue
36,396,064 GBP2023-01-01 ~ 2023-12-31
33,439,359 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-31,434,975 GBP2023-01-01 ~ 2023-12-31
-28,256,014 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,961,089 GBP2023-01-01 ~ 2023-12-31
5,183,345 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,127,518 GBP2023-01-01 ~ 2023-12-31
-5,923,522 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,158,542 GBP2023-01-01 ~ 2023-12-31
-726,044 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,095 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,137,714 GBP2023-01-01 ~ 2023-12-31
-726,268 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
613,227 GBP2023-12-31
2,269,686 GBP2022-12-31
2,934,416 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,296,459 GBP2023-01-01 ~ 2023-12-31
-574,730 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-360,000 GBP2023-01-01 ~ 2023-12-31
-90,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
382,356 GBP2023-12-31
400,951 GBP2022-12-31
Property, Plant & Equipment
3,027,067 GBP2023-12-31
2,128,436 GBP2022-12-31
Investment Property
137,964 GBP2023-12-31
137,964 GBP2022-12-31
Fixed Assets
3,547,387 GBP2023-12-31
2,667,351 GBP2022-12-31
Total Inventories
105,904 GBP2023-12-31
117,004 GBP2022-12-31
Debtors
Current
246,619 GBP2023-12-31
357,094 GBP2022-12-31
Cash at bank and in hand
1,898,473 GBP2023-12-31
4,083,760 GBP2022-12-31
Current Assets
2,250,996 GBP2023-12-31
4,557,858 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,816,423 GBP2023-12-31
-4,357,968 GBP2022-12-31
Net Current Assets/Liabilities
-1,565,427 GBP2023-12-31
199,890 GBP2022-12-31
Total Assets Less Current Liabilities
1,981,960 GBP2023-12-31
2,867,241 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-612,512 GBP2023-12-31
Net Assets/Liabilities
929,727 GBP2023-12-31
2,586,186 GBP2022-12-31
Equity
Called up share capital
316,500 GBP2023-12-31
316,500 GBP2022-12-31
Equity
929,727 GBP2023-12-31
2,586,186 GBP2022-12-31
Profit/Loss
-1,296,459 GBP2023-01-01 ~ 2023-12-31
-574,730 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
671,187 GBP2023-01-01 ~ 2023-12-31
456,490 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,896,256 GBP2023-12-31
4,083,760 GBP2022-12-31
4,437,558 GBP2022-01-01
Bank Overdrafts
-2,217 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,150 GBP2023-01-01 ~ 2023-12-31
8,750 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
11,030,982 GBP2023-01-01 ~ 2023-12-31
9,771,013 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
547,744 GBP2023-01-01 ~ 2023-12-31
486,235 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,717,907 GBP2023-01-01 ~ 2023-12-31
10,372,893 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
200,000 GBP2023-01-01 ~ 2023-12-31
180,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
158,666 GBP2023-01-01 ~ 2023-12-31
-31,948 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-267,590 GBP2023-01-01 ~ 2023-12-31
-137,991 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
360,000 GBP2023-01-01 ~ 2023-12-31
90,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,844,283 GBP2023-12-31
1,814,283 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,461,927 GBP2023-12-31
1,413,332 GBP2022-12-31
Intangible Assets
Goodwill
382,356 GBP2023-12-31
400,951 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,176,277 GBP2023-12-31
4,265,364 GBP2022-12-31
Motor vehicles
74,306 GBP2023-12-31
74,306 GBP2022-12-31
Furniture and fittings
54,438 GBP2023-12-31
53,919 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,757,155 GBP2023-12-31
8,187,337 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,684,179 GBP2022-12-31
Motor vehicles
44,768 GBP2022-12-31
Furniture and fittings
50,990 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,058,901 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
369,993 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
7,384 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
517 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
671,187 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,054,172 GBP2023-12-31
Motor vehicles
52,152 GBP2023-12-31
Furniture and fittings
51,507 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,730,088 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
2,122,105 GBP2023-12-31
1,581,185 GBP2022-12-31
Motor vehicles
22,154 GBP2023-12-31
29,538 GBP2022-12-31
Furniture and fittings
2,931 GBP2023-12-31
2,929 GBP2022-12-31
Finished Goods/Goods for Resale
105,904 GBP2023-12-31
117,004 GBP2022-12-31
Other Debtors
Current
123,124 GBP2023-12-31
120,479 GBP2022-12-31
Prepayments/Accrued Income
Current
123,495 GBP2023-12-31
236,615 GBP2022-12-31
Bank Overdrafts
Current
2,217 GBP2023-12-31
Bank Borrowings
Current
126,912 GBP2023-12-31
Trade Creditors/Trade Payables
Current
954,712 GBP2023-12-31
936,813 GBP2022-12-31
Taxation/Social Security Payable
Current
1,478,693 GBP2023-12-31
1,581,085 GBP2022-12-31
Other Creditors
Current
2,618 GBP2023-12-31
666,500 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,251,271 GBP2023-12-31
1,173,570 GBP2022-12-31
Creditors
Current
3,816,423 GBP2023-12-31
4,357,968 GBP2022-12-31
Bank Borrowings
Non-current
612,512 GBP2023-12-31
Creditors
Non-current
612,512 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
126,912 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
126,912 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
126,912 GBP2023-12-31
Non-current, Between two and five year
485,600 GBP2023-12-31
Total Borrowings
739,424 GBP2023-12-31
Net Deferred Tax Liability/Asset
-439,721 GBP2023-12-31
-281,055 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-158,666 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-450,572 GBP2023-12-31
-306,171 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
316,500 shares2023-12-31
316,500 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
9,054 GBP2023-12-31
11,466 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,054 GBP2023-12-31
11,466 GBP2022-12-31