Cost of Sales
-4,934,414 GBP2023-01-01 ~ 2023-12-31
-5,186,055 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,290,970 GBP2023-01-01 ~ 2023-12-31
-1,141,604 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
543,859 GBP2023-01-01 ~ 2023-12-31
378,626 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
436,842 GBP2023-01-01 ~ 2023-12-31
328,441 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,418,642 GBP2023-12-31
1,235,613 GBP2022-12-31
Debtors
1,043,389 GBP2023-12-31
1,148,094 GBP2022-12-31
Cash at bank and in hand
326,293 GBP2023-12-31
67,571 GBP2022-12-31
Current Assets
2,051,499 GBP2023-12-31
2,025,323 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,307,061 GBP2023-12-31
-1,387,826 GBP2022-12-31
Net Current Assets/Liabilities
744,438 GBP2023-12-31
637,497 GBP2022-12-31
Total Assets Less Current Liabilities
2,163,080 GBP2023-12-31
1,873,110 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-33,678 GBP2023-12-31
-37,500 GBP2022-12-31
Net Assets/Liabilities
2,129,402 GBP2023-12-31
1,835,610 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Capital redemption reserve
47,500 GBP2023-12-31
47,500 GBP2022-12-31
47,500 GBP2021-12-31
Retained earnings (accumulated losses)
2,031,902 GBP2023-12-31
1,738,110 GBP2022-12-31
1,562,669 GBP2021-12-31
Equity
2,129,402 GBP2023-12-31
1,835,610 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
436,842 GBP2023-01-01 ~ 2023-12-31
328,441 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-153,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-143,050 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
11,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
182023-01-01 ~ 2023-12-31
172022-01-01 ~ 2022-12-31
Wages/Salaries
738,176 GBP2023-01-01 ~ 2023-12-31
700,633 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,548 GBP2023-01-01 ~ 2023-12-31
26,695 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
862,773 GBP2023-01-01 ~ 2023-12-31
800,862 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
284,968 GBP2023-01-01 ~ 2023-12-31
208,311 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,489,488 GBP2023-12-31
1,489,488 GBP2022-12-31
Plant and equipment
42,120 GBP2023-12-31
42,120 GBP2022-12-31
Computers
199,922 GBP2023-12-31
183,112 GBP2022-12-31
Motor vehicles
610,584 GBP2023-12-31
389,858 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,342,114 GBP2023-12-31
2,104,578 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
413,926 GBP2023-12-31
393,282 GBP2022-12-31
Plant and equipment
18,733 GBP2023-12-31
14,821 GBP2022-12-31
Computers
181,213 GBP2023-12-31
179,604 GBP2022-12-31
Motor vehicles
309,600 GBP2023-12-31
281,258 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
923,472 GBP2023-12-31
868,965 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
20,644 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
3,912 GBP2023-01-01 ~ 2023-12-31
Computers
1,609 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
28,342 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,507 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,075,562 GBP2023-12-31
1,096,206 GBP2022-12-31
Plant and equipment
23,387 GBP2023-12-31
27,299 GBP2022-12-31
Computers
18,709 GBP2023-12-31
3,508 GBP2022-12-31
Motor vehicles
300,984 GBP2023-12-31
108,600 GBP2022-12-31
Finished Goods/Goods for Resale
681,817 GBP2023-12-31
809,658 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
990,964 GBP2023-12-31
1,124,238 GBP2022-12-31
Other Debtors
Current
2,767 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
49,658 GBP2023-12-31
23,856 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,043,389 GBP2023-12-31
1,148,094 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
37,500 GBP2023-12-31
56,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
33,661 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
856,728 GBP2023-12-31
929,592 GBP2022-12-31
Corporation Tax Payable
Current
107,017 GBP2023-12-31
50,185 GBP2022-12-31
Other Taxation & Social Security Payable
Current
72,322 GBP2023-12-31
92,248 GBP2022-12-31
Other Creditors
Current
3,409 GBP2023-12-31
4,827 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
196,424 GBP2023-12-31
254,724 GBP2022-12-31
Creditors
Current
1,307,061 GBP2023-12-31
1,387,826 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
37,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
33,678 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
33,678 GBP2023-12-31
37,500 GBP2022-12-31
Bank Borrowings
37,500 GBP2023-12-31
93,750 GBP2022-12-31
Total Borrowings
Current
37,500 GBP2023-12-31
56,250 GBP2022-12-31
Non-current
0 GBP2023-12-31
37,500 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
33,661 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
67,339 GBP2023-12-31
0 GBP2022-12-31