Par Value of Share
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
16,284,882 GBP2023-01-01 ~ 2023-12-31
10,768,674 GBP2022-06-01 ~ 2022-12-31
Cost of Sales
10,624,795 GBP2023-01-01 ~ 2023-12-31
6,918,451 GBP2022-06-01 ~ 2022-12-31
Gross Profit/Loss
5,660,087 GBP2023-01-01 ~ 2023-12-31
3,850,223 GBP2022-06-01 ~ 2022-12-31
Distribution Costs
2,053,250 GBP2023-01-01 ~ 2023-12-31
1,319,596 GBP2022-06-01 ~ 2022-12-31
Administrative Expenses
4,856,634 GBP2023-01-01 ~ 2023-12-31
2,555,957 GBP2022-06-01 ~ 2022-12-31
Operating Profit/Loss
-1,240,371 GBP2023-01-01 ~ 2023-12-31
-19,831 GBP2022-06-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
25,654 GBP2023-01-01 ~ 2023-12-31
9,780 GBP2022-06-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,266,025 GBP2023-01-01 ~ 2023-12-31
-29,611 GBP2022-06-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-763,341 GBP2023-01-01 ~ 2023-12-31
26,565 GBP2022-06-01 ~ 2022-12-31
Profit/Loss
-502,684 GBP2023-01-01 ~ 2023-12-31
-56,176 GBP2022-06-01 ~ 2022-12-31
Comprehensive Income/Expense
-502,684 GBP2023-01-01 ~ 2023-12-31
-56,176 GBP2022-06-01 ~ 2022-12-31
Property, Plant & Equipment
614,356 GBP2023-12-31
935,297 GBP2022-12-31
Total Inventories
903,927 GBP2023-12-31
854,692 GBP2022-12-31
Debtors
7,196,285 GBP2023-12-31
6,598,827 GBP2022-12-31
Cash at bank and in hand
35,541 GBP2023-12-31
528,688 GBP2022-12-31
Current Assets
8,135,753 GBP2023-12-31
7,982,207 GBP2022-12-31
Net Current Assets/Liabilities
5,752,874 GBP2023-12-31
6,217,569 GBP2022-12-31
Total Assets Less Current Liabilities
6,367,230 GBP2023-12-31
7,152,866 GBP2022-12-31
Creditors
Non-current
-390,667 GBP2023-12-31
-448,667 GBP2022-12-31
Net Assets/Liabilities
5,976,563 GBP2023-12-31
6,479,247 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2022-05-31
Retained earnings (accumulated losses)
5,926,563 GBP2023-12-31
6,429,247 GBP2022-12-31
6,485,423 GBP2022-05-31
Equity
5,976,563 GBP2023-12-31
6,479,247 GBP2022-12-31
6,535,423 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-502,684 GBP2023-01-01 ~ 2023-12-31
-56,176 GBP2022-06-01 ~ 2022-12-31
Wages/Salaries
4,614,505 GBP2023-01-01 ~ 2023-12-31
2,708,486 GBP2022-06-01 ~ 2022-12-31
Social Security Costs
410,129 GBP2023-01-01 ~ 2023-12-31
246,259 GBP2022-06-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,269 GBP2023-01-01 ~ 2023-12-31
61,198 GBP2022-06-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,141,903 GBP2023-01-01 ~ 2023-12-31
3,015,943 GBP2022-06-01 ~ 2022-12-31
Average Number of Employees
1412023-01-01 ~ 2023-12-31
1382022-06-01 ~ 2022-12-31
Director Remuneration
222,021 GBP2023-01-01 ~ 2023-12-31
91,067 GBP2022-06-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,062 GBP2023-01-01 ~ 2023-12-31
42,385 GBP2022-06-01 ~ 2022-12-31
Current Tax for the Period
-538,389 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-240,545 GBP2023-01-01 ~ 2023-12-31
-5,626 GBP2022-06-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
44,523 GBP2023-12-31
44,523 GBP2022-12-31
Plant and equipment
741,759 GBP2023-12-31
1,050,279 GBP2022-12-31
Furniture and fittings
16,611 GBP2023-12-31
13,513 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
802,893 GBP2023-12-31
1,108,315 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-537,485 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-537,485 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
14,959 GBP2023-12-31
9,035 GBP2022-12-31
Plant and equipment
166,138 GBP2023-12-31
160,271 GBP2022-12-31
Furniture and fittings
7,440 GBP2023-12-31
3,712 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
188,537 GBP2023-12-31
173,018 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,924 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
125,778 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,728 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
135,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-119,911 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-119,911 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
29,564 GBP2023-12-31
35,488 GBP2022-12-31
Plant and equipment
575,621 GBP2023-12-31
890,008 GBP2022-12-31
Furniture and fittings
9,171 GBP2023-12-31
9,801 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
373,685 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
71,623 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
37,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
302,062 GBP2022-12-31
Raw Materials
401,030 GBP2023-12-31
388,921 GBP2022-12-31
Value of work in progress
80,000 GBP2023-12-31
72,558 GBP2022-12-31
Finished Goods
422,897 GBP2023-12-31
393,213 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,128,802 GBP2023-12-31
3,702,028 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,857,545 GBP2023-12-31
2,705,242 GBP2022-12-31
Other Debtors
Current
27,200 GBP2023-12-31
23,834 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
538,389 GBP2023-12-31
Prepayments/Accrued Income
Current
1,644,349 GBP2023-12-31
167,723 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
7,196,285 GBP2023-12-31
6,598,827 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
885,330 GBP2023-12-31
58,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,912 GBP2022-12-31
Trade Creditors/Trade Payables
Current
745,882 GBP2023-12-31
787,021 GBP2022-12-31
Corporation Tax Payable
Current
24,258 GBP2022-12-31
Other Taxation & Social Security Payable
Current
113,077 GBP2023-12-31
109,894 GBP2022-12-31
Other Creditors
Current
59,130 GBP2023-12-31
58,500 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
424,898 GBP2023-12-31
242,777 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
390,667 GBP2023-12-31
448,667 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
174,000 GBP2023-12-31
174,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
478,899 GBP2023-12-31
301,494 GBP2022-12-31
Between one and five year
1,424,977 GBP2023-12-31
861,151 GBP2022-12-31
More than five year
274,103 GBP2023-12-31
472,182 GBP2022-12-31
All periods
2,177,979 GBP2023-12-31
1,634,827 GBP2022-12-31
Bank Borrowings
Secured
448,667 GBP2023-12-31
506,667 GBP2022-12-31
Total Borrowings
Secured
448,667 GBP2023-12-31
509,579 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
224,952 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
224,952 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
50,000 shares2023-12-31