Cost of Sales
-29,814,445 GBP2023-01-01 ~ 2023-12-31
-26,781,101 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,743,813 GBP2023-01-01 ~ 2023-12-31
-6,053,618 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,923,044 GBP2023-01-01 ~ 2023-12-31
466,939 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
7,792,189 GBP2023-01-01 ~ 2023-12-31
3,924,524 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,439,104 GBP2023-01-01 ~ 2023-12-31
3,159,232 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
8,780 GBP2023-12-31
7,155 GBP2022-12-31
Property, Plant & Equipment
1,612,128 GBP2023-12-31
1,418,176 GBP2022-12-31
Fixed Assets - Investments
4,303,293 GBP2023-12-31
2,782,713 GBP2022-12-31
Fixed Assets
5,924,201 GBP2023-12-31
4,208,044 GBP2022-12-31
Debtors
18,459,537 GBP2023-12-31
17,212,029 GBP2022-12-31
Cash at bank and in hand
1,379,555 GBP2023-12-31
442,449 GBP2022-12-31
Current Assets
23,725,679 GBP2023-12-31
21,410,363 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,007,148 GBP2023-12-31
-7,965,110 GBP2022-12-31
Net Current Assets/Liabilities
17,718,531 GBP2023-12-31
13,445,253 GBP2022-12-31
Total Assets Less Current Liabilities
23,642,732 GBP2023-12-31
17,653,297 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-975,000 GBP2023-12-31
-1,625,000 GBP2022-12-31
Net Assets/Liabilities
22,206,521 GBP2023-12-31
15,767,417 GBP2022-12-31
Equity
Called up share capital
60 GBP2023-12-31
60 GBP2022-12-31
60 GBP2021-12-31
Retained earnings (accumulated losses)
22,206,461 GBP2023-12-31
15,767,357 GBP2022-12-31
14,608,125 GBP2021-12-31
Equity
22,206,521 GBP2023-12-31
15,767,417 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,439,104 GBP2023-01-01 ~ 2023-12-31
3,159,232 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
75,200 GBP2023-01-01 ~ 2023-12-31
60,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
582023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Wages/Salaries
2,916,305 GBP2023-01-01 ~ 2023-12-31
2,512,578 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
176,319 GBP2023-01-01 ~ 2023-12-31
147,278 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,448,301 GBP2023-01-01 ~ 2023-12-31
2,957,160 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
157,838 GBP2023-01-01 ~ 2023-12-31
209,603 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
200,331 GBP2023-01-01 ~ 2023-12-31
-60,602 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
8,157 GBP2023-12-31
0 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
10,321 GBP2023-12-31
10,321 GBP2022-12-31
Intangible Assets - Gross Cost
18,478 GBP2023-12-31
10,321 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,579 GBP2023-12-31
3,166 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
9,698 GBP2023-12-31
3,166 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
413 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,532 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,742 GBP2023-12-31
7,155 GBP2022-12-31
Intangible Assets
8,780 GBP2023-12-31
7,155 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
264,446 GBP2023-12-31
264,446 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
814,552 GBP2023-12-31
683,380 GBP2022-12-31
Plant and equipment
912,705 GBP2023-12-31
660,613 GBP2022-12-31
Computers
778,191 GBP2023-12-31
665,964 GBP2022-12-31
Motor vehicles
258,769 GBP2023-12-31
279,061 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,028,663 GBP2023-12-31
2,553,464 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-20,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
359,340 GBP2023-12-31
253,653 GBP2022-12-31
Plant and equipment
351,689 GBP2023-12-31
276,855 GBP2022-12-31
Computers
552,326 GBP2023-12-31
479,988 GBP2022-12-31
Motor vehicles
134,981 GBP2023-12-31
109,194 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,416,535 GBP2023-12-31
1,135,288 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
74,834 GBP2023-01-01 ~ 2023-12-31
Computers
72,338 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
41,263 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
296,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
246,247 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
455,212 GBP2023-12-31
429,727 GBP2022-12-31
Plant and equipment
561,016 GBP2023-12-31
383,758 GBP2022-12-31
Computers
225,865 GBP2023-12-31
185,976 GBP2022-12-31
Motor vehicles
123,788 GBP2023-12-31
169,867 GBP2022-12-31
Land and buildings, Owned/Freehold
248,848 GBP2022-12-31
Amounts invested in assets
Non-current
4,303,293 GBP2023-12-31
2,782,713 GBP2022-12-31
Finished Goods/Goods for Resale
3,886,587 GBP2023-12-31
3,755,885 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
10,442,349 GBP2023-12-31
12,438,112 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
616,804 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,199,487 GBP2023-12-31
1,738,456 GBP2022-12-31
Other Debtors
Current
3,189,574 GBP2023-12-31
1,938,301 GBP2022-12-31
Prepayments/Accrued Income
Current
513,379 GBP2023-12-31
480,356 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
17,344,789 GBP2023-12-31
17,212,029 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
653,949 GBP2023-12-31
1,344,207 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,055,955 GBP2023-12-31
4,158,228 GBP2022-12-31
Amounts owed to group undertakings
Current
50,055 GBP2023-12-31
50,055 GBP2022-12-31
Corporation Tax Payable
Current
624,602 GBP2023-12-31
537,251 GBP2022-12-31
Other Taxation & Social Security Payable
Current
674,757 GBP2023-12-31
623,509 GBP2022-12-31
Other Creditors
Current
24,701 GBP2023-12-31
21,291 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
852,220 GBP2023-12-31
1,230,569 GBP2022-12-31
Creditors
Current
6,007,148 GBP2023-12-31
7,965,110 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
975,000 GBP2023-12-31
1,625,000 GBP2022-12-31
Bank Borrowings
1,625,000 GBP2023-12-31
2,275,000 GBP2022-12-31
Total Borrowings
1,628,949 GBP2023-12-31
2,969,207 GBP2022-12-31
Current
653,949 GBP2023-12-31
1,344,207 GBP2022-12-31
Non-current
975,000 GBP2023-12-31
1,625,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
355,485 GBP2023-12-31
416,352 GBP2022-12-31
Between two and five year
1,338,047 GBP2023-12-31
1,371,190 GBP2022-12-31
More than five year
76,849 GBP2023-12-31
468,533 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,770,381 GBP2023-12-31
2,256,075 GBP2022-12-31