Average Number of Employees
702023-01-01 ~ 2023-12-31
732022-01-01 ~ 2022-12-31
Turnover/Revenue
5,025,141 GBP2023-01-01 ~ 2023-12-31
4,951,870 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,611,676 GBP2023-01-01 ~ 2023-12-31
-3,054,583 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,413,465 GBP2023-01-01 ~ 2023-12-31
1,897,287 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,098,469 GBP2023-01-01 ~ 2023-12-31
-1,768,052 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-684,992 GBP2023-01-01 ~ 2023-12-31
129,235 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
65,308 GBP2023-01-01 ~ 2023-12-31
44,428 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-619,884 GBP2023-01-01 ~ 2023-12-31
173,663 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-482,032 GBP2023-01-01 ~ 2023-12-31
143,874 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-482,032 GBP2023-01-01 ~ 2023-12-31
143,874 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
483,218 GBP2023-12-31
571,593 GBP2022-12-31
Fixed Assets - Investments
1,172,738 GBP2023-12-31
1,172,738 GBP2022-12-31
Fixed Assets
1,655,956 GBP2023-12-31
1,744,331 GBP2022-12-31
Total Inventories
174,264 GBP2023-12-31
149,084 GBP2022-12-31
Debtors
Current
1,573,248 GBP2023-12-31
3,561,606 GBP2022-12-31
Cash at bank and in hand
1,059,345 GBP2023-12-31
1,883,985 GBP2022-12-31
Current Assets
2,806,857 GBP2023-12-31
5,594,675 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,462,833 GBP2023-12-31
-801,630 GBP2022-12-31
Net Current Assets/Liabilities
344,024 GBP2023-12-31
4,793,045 GBP2022-12-31
Total Assets Less Current Liabilities
1,999,980 GBP2023-12-31
6,537,376 GBP2022-12-31
Net Assets/Liabilities
1,977,264 GBP2023-12-31
6,509,296 GBP2022-12-31
Equity
Called up share capital
3,250 GBP2023-12-31
3,250 GBP2022-12-31
3,250 GBP2022-01-01
Share premium
719,750 GBP2023-12-31
719,750 GBP2022-12-31
719,750 GBP2022-01-01
Retained earnings (accumulated losses)
1,254,264 GBP2023-12-31
5,786,296 GBP2022-12-31
5,642,422 GBP2022-01-01
Equity
1,977,264 GBP2023-12-31
6,509,296 GBP2022-12-31
6,365,422 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-482,032 GBP2023-01-01 ~ 2023-12-31
143,874 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-482,032 GBP2023-01-01 ~ 2023-12-31
143,874 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,050,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,050,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,050,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-4,050,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,500 GBP2023-01-01 ~ 2023-12-31
37,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,171,005 GBP2023-01-01 ~ 2023-12-31
2,121,793 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
206,588 GBP2023-01-01 ~ 2023-12-31
215,547 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,457,330 GBP2023-01-01 ~ 2023-12-31
2,415,071 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,364 GBP2023-01-01 ~ 2023-12-31
7,754 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-145,797 GBP2023-01-01 ~ 2023-12-31
32,996 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
4,050,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,322,525 GBP2023-12-31
2,322,525 GBP2022-12-31
Motor vehicles
79,687 GBP2023-12-31
79,283 GBP2022-12-31
Furniture and fittings
269,539 GBP2023-12-31
269,539 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,955,711 GBP2023-12-31
2,955,307 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,771,679 GBP2022-12-31
Motor vehicles
79,283 GBP2022-12-31
Furniture and fittings
263,667 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,383,714 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
79,147 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,468 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
88,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,850,826 GBP2023-12-31
Motor vehicles
79,283 GBP2023-12-31
Furniture and fittings
266,135 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,472,493 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
471,699 GBP2023-12-31
550,846 GBP2022-12-31
Motor vehicles
404 GBP2023-12-31
Furniture and fittings
3,404 GBP2023-12-31
5,872 GBP2022-12-31
Investments in Subsidiaries
1,172,738 GBP2023-12-31
Raw materials and consumables
89,045 GBP2023-12-31
59,348 GBP2022-12-31
Value of work in progress
85,219 GBP2023-12-31
89,736 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,288,165 GBP2023-12-31
976,107 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,296,297 GBP2022-12-31
Other Debtors
Current
152,699 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
153,371 GBP2023-12-31
12,804 GBP2022-12-31
Prepayments/Accrued Income
Current
131,712 GBP2023-12-31
123,699 GBP2022-12-31
Cash and Cash Equivalents
1,059,345 GBP2023-12-31
1,883,985 GBP2022-12-31
Trade Creditors/Trade Payables
Current
271,203 GBP2023-12-31
229,199 GBP2022-12-31
Amounts owed to group undertakings
Current
1,635,624 GBP2023-12-31
Corporation Tax Payable
Current
596 GBP2022-12-31
Taxation/Social Security Payable
Current
209,368 GBP2023-12-31
230,071 GBP2022-12-31
Other Creditors
Current
155,416 GBP2023-12-31
150,774 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
191,222 GBP2023-12-31
190,990 GBP2022-12-31
Creditors
Current
2,462,833 GBP2023-12-31
801,630 GBP2022-12-31
Net Deferred Tax Liability/Asset
-22,716 GBP2023-12-31
-28,080 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
5,364 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-26,955 GBP2023-12-31
-29,674 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,250 shares2023-12-31
3,250 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
3,250 GBP2023-01-01 ~ 2023-12-31
3,250 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,195 GBP2023-12-31
202,950 GBP2022-12-31
Between one and five year
532,307 GBP2023-12-31
534,832 GBP2022-12-31
More than five year
82,500 GBP2023-12-31
185,625 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
809,002 GBP2023-12-31
923,407 GBP2022-12-31