Turnover/Revenue
12,627,402 GBP2023-01-01 ~ 2023-12-31
10,697,471 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,988,866 GBP2023-01-01 ~ 2023-12-31
-7,698,884 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,638,536 GBP2023-01-01 ~ 2023-12-31
2,998,587 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,874,932 GBP2023-01-01 ~ 2023-12-31
-1,805,252 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,763,604 GBP2023-01-01 ~ 2023-12-31
1,193,335 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,021 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,511 GBP2023-01-01 ~ 2023-12-31
-8,482 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,772,114 GBP2023-01-01 ~ 2023-12-31
1,184,853 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,353,983 GBP2023-01-01 ~ 2023-12-31
941,565 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-593,356 GBP2023-01-01 ~ 2023-12-31
-917,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,001,581 GBP2023-12-31
899,797 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
1,001,583 GBP2023-12-31
899,799 GBP2022-12-31
Total Inventories
226,132 GBP2023-12-31
188,774 GBP2022-12-31
Debtors
Current
1,516,928 GBP2023-12-31
2,163,095 GBP2022-12-31
Cash at bank and in hand
2,495,898 GBP2023-12-31
2,357,956 GBP2022-12-31
Current Assets
4,238,958 GBP2023-12-31
4,709,825 GBP2022-12-31
Net Current Assets/Liabilities
1,358,704 GBP2023-12-31
710,630 GBP2022-12-31
Total Assets Less Current Liabilities
2,360,287 GBP2023-12-31
1,610,429 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-156,066 GBP2023-12-31
-144,835 GBP2022-12-31
Net Assets/Liabilities
2,031,221 GBP2023-12-31
1,270,594 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Capital redemption reserve
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,981,221 GBP2023-12-31
1,220,594 GBP2022-12-31
Equity
2,031,221 GBP2023-12-31
1,270,594 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
135,089 GBP2023-01-01 ~ 2023-12-31
108,941 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,479,926 GBP2023-01-01 ~ 2023-12-31
3,913,645 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,707,171 GBP2023-01-01 ~ 2023-12-31
4,116,638 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
342023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Average Number of Employees
892023-01-01 ~ 2023-12-31
862022-01-01 ~ 2022-12-31
Director Remuneration
687,989 GBP2023-01-01 ~ 2023-12-31
679,602 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,850 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,000 GBP2023-01-01 ~ 2023-12-31
38,083 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
416,801 GBP2023-01-01 ~ 2023-12-31
225,122 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
173,000 GBP2023-12-31
195,000 GBP2022-12-31
Deferred Tax Liabilities
173,000 GBP2023-12-31
195,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
217,734 GBP2023-12-31
212,315 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,342,542 GBP2023-12-31
1,233,960 GBP2022-12-31
Motor vehicles
158,081 GBP2023-12-31
158,081 GBP2022-12-31
Other
204,958 GBP2023-12-31
189,081 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,923,315 GBP2023-12-31
1,793,437 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-112,631 GBP2023-01-01 ~ 2023-12-31
Other
-6,806 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-119,437 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
25,799 GBP2023-12-31
17,082 GBP2022-12-31
Tools/Equipment for furniture and fittings
699,003 GBP2023-12-31
713,571 GBP2022-12-31
Motor vehicles
87,234 GBP2023-12-31
63,621 GBP2022-12-31
Other
109,698 GBP2023-12-31
99,366 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
921,734 GBP2023-12-31
893,640 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
8,717 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
88,084 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
23,613 GBP2023-01-01 ~ 2023-12-31
Other
14,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
135,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-102,652 GBP2023-01-01 ~ 2023-12-31
Other
-4,343 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
191,935 GBP2023-12-31
195,233 GBP2022-12-31
Tools/Equipment for furniture and fittings
643,539 GBP2023-12-31
520,389 GBP2022-12-31
Motor vehicles
70,847 GBP2023-12-31
94,460 GBP2022-12-31
Other
95,260 GBP2023-12-31
89,715 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
2 GBP2023-12-31
2 GBP2022-12-31
Investments in Subsidiaries
2 GBP2023-12-31
2 GBP2022-12-31
Raw materials and consumables
226,132 GBP2023-12-31
188,774 GBP2022-12-31
Trade Debtors/Trade Receivables
522,903 GBP2023-12-31
1,589,064 GBP2022-12-31
Amounts Owed By Related Parties
175,069 GBP2023-12-31
Other Debtors
5,657 GBP2023-12-31
19,896 GBP2022-12-31
Prepayments
254,463 GBP2023-12-31
250,938 GBP2022-12-31
Cash and Cash Equivalents
2,495,898 GBP2023-12-31
2,357,956 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
99,251 GBP2023-12-31
77,937 GBP2022-12-31
Trade Creditors/Trade Payables
674,899 GBP2023-12-31
577,338 GBP2022-12-31
Amounts Owed to Related Parties
2 GBP2023-12-31
7,764 GBP2022-12-31
Taxation/Social Security Payable
543,569 GBP2023-12-31
576,125 GBP2022-12-31
Other Creditors
28,498 GBP2023-12-31
45,413 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
156,066 GBP2023-12-31
144,835 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
304,245 GBP2023-12-31
312,656 GBP2022-12-31
Between two and five year
989,674 GBP2023-12-31
1,052,595 GBP2022-12-31
More than five year
1,446,000 GBP2023-12-31
1,687,135 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,739,919 GBP2023-12-31
3,052,386 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
173,000 GBP2023-12-31
195,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-12-31
20,000 shares2022-12-31
Dividend per share (interim)
29.66782023-01-01 ~ 2023-12-31
45.8752022-01-01 ~ 2022-12-31