Turnover/Revenue
8,173,454 GBP2023-01-01 ~ 2023-12-31
7,797,535 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,757,422 GBP2023-01-01 ~ 2023-12-31
-5,718,224 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,416,032 GBP2023-01-01 ~ 2023-12-31
2,079,311 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,049,707 GBP2023-01-01 ~ 2023-12-31
-1,992,694 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
57,750 GBP2023-01-01 ~ 2023-12-31
1,821 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
369,952 GBP2023-01-01 ~ 2023-12-31
-222,498 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
371,289 GBP2023-01-01 ~ 2023-12-31
-180,700 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,944,884 GBP2023-12-31
4,003,325 GBP2022-12-31
Fixed Assets - Investments
469,956 GBP2023-12-31
469,956 GBP2022-12-31
Fixed Assets
4,414,840 GBP2023-12-31
4,473,281 GBP2022-12-31
Total Inventories
2,413,387 GBP2023-12-31
2,585,163 GBP2022-12-31
Debtors
Current
883,647 GBP2023-12-31
753,554 GBP2022-12-31
Cash at bank and in hand
328,219 GBP2023-12-31
560,155 GBP2022-12-31
Current Assets
3,625,253 GBP2023-12-31
3,898,872 GBP2022-12-31
Net Current Assets/Liabilities
294,013 GBP2023-12-31
199,262 GBP2022-12-31
Total Assets Less Current Liabilities
4,708,853 GBP2023-12-31
4,672,543 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,028,304 GBP2023-12-31
-1,361,946 GBP2022-12-31
Net Assets/Liabilities
3,587,609 GBP2023-12-31
3,216,320 GBP2022-12-31
Equity
Called up share capital
111,002 GBP2023-12-31
111,002 GBP2022-12-31
111,002 GBP2021-12-31
Retained earnings (accumulated losses)
3,476,607 GBP2023-12-31
3,105,318 GBP2022-12-31
3,286,018 GBP2021-12-31
Equity
3,587,609 GBP2023-12-31
3,216,320 GBP2022-12-31
3,397,020 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
371,289 GBP2023-01-01 ~ 2023-12-31
-180,700 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
412,164 GBP2023-01-01 ~ 2023-12-31
355,055 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,120,215 GBP2023-01-01 ~ 2023-12-31
2,247,071 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
213,433 GBP2023-01-01 ~ 2023-12-31
228,055 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,480,774 GBP2023-01-01 ~ 2023-12-31
2,602,804 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
162023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Average Number of Employees
652023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,800 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
209 GBP2023-01-01 ~ 2023-12-31
-36,911 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
92,488 GBP2023-01-01 ~ 2023-12-31
-42,275 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
595,158 GBP2023-12-31
549,349 GBP2022-12-31
Deferred Tax Liabilities
595,158 GBP2023-12-31
549,349 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,678,577 GBP2023-12-31
1,675,827 GBP2022-12-31
Tools/Equipment for furniture and fittings
5,649,632 GBP2023-12-31
5,341,432 GBP2022-12-31
Motor vehicles
1,080 GBP2023-12-31
1,080 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,329,289 GBP2023-12-31
7,018,339 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-42,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-42,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
538,844 GBP2023-12-31
508,425 GBP2022-12-31
Tools/Equipment for furniture and fittings
2,844,481 GBP2023-12-31
2,505,509 GBP2022-12-31
Motor vehicles
1,080 GBP2023-12-31
1,080 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,384,405 GBP2023-12-31
3,015,014 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
30,419 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
381,745 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
412,164 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-42,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-42,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,139,733 GBP2023-12-31
1,167,402 GBP2022-12-31
Tools/Equipment for furniture and fittings
2,805,151 GBP2023-12-31
2,835,923 GBP2022-12-31
Investments in Subsidiaries
469,956 GBP2023-12-31
469,956 GBP2022-12-31
Cost valuation
1,855,109 GBP2023-12-31
1,855,109 GBP2022-12-31
Finished Goods/Goods for Resale
2,413,387 GBP2023-12-31
2,585,163 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
618,666 GBP2023-12-31
605,425 GBP2022-12-31
Other Debtors
Current
46,781 GBP2023-12-31
2,689 GBP2022-12-31
Prepayments
Current
218,200 GBP2023-12-31
145,440 GBP2022-12-31
Cash and Cash Equivalents
328,219 GBP2023-12-31
560,155 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
349,717 GBP2023-12-31
347,214 GBP2022-12-31
Trade Creditors/Trade Payables
264,599 GBP2023-12-31
154,630 GBP2022-12-31
Amounts Owed to Related Parties
2,547,543 GBP2023-12-31
3,049,747 GBP2022-12-31
Other Creditors
28,082 GBP2023-12-31
13,009 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
558,348 GBP2023-12-31
891,990 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
92,940 GBP2023-12-31
94,277 GBP2022-12-31
Par Value of Share
Class 1 ordinary share, Non-cumulative
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
1,000 shares2023-12-31
1,000 shares2022-12-31
Number of Shares Issued (Fully Paid)
111,002 shares2023-12-31
111,002 shares2022-12-31
Nominal value of allotted share capital
111,002 GBP2023-01-01 ~ 2023-12-31
111,002 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
456,500 GBP2023-12-31
777,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
101,848 GBP2023-12-31
114,490 GBP2022-12-31
Total Borrowings
Non-current
558,348 GBP2023-12-31
891,990 GBP2022-12-31
Bank Borrowings
Current
321,000 GBP2023-12-31
321,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
28,717 GBP2023-12-31
26,214 GBP2022-12-31
Total Borrowings
Current
349,717 GBP2023-12-31
347,214 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
28,717 GBP2023-12-31
26,214 GBP2022-12-31
Minimum gross finance lease payments owing
130,565 GBP2023-12-31
140,704 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
218,343 GBP2023-12-31
216,956 GBP2022-12-31
Between two and five year
867,883 GBP2023-12-31
867,883 GBP2022-12-31
More than five year
710,965 GBP2023-12-31
929,310 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,797,191 GBP2023-12-31
2,014,149 GBP2022-12-31