Cost of Sales
-8,231,318 GBP2023-01-01 ~ 2023-12-31
-7,501,590 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,123,094 GBP2023-01-01 ~ 2023-12-31
-2,728,320 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-7,312 GBP2023-01-01 ~ 2023-12-31
7,312 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
445,077 GBP2023-01-01 ~ 2023-12-31
1,134,183 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
350,264 GBP2023-01-01 ~ 2023-12-31
914,583 GBP2022-01-01 ~ 2022-12-31
Equity
Called up share capital
275,000 GBP2023-12-31
275,000 GBP2022-12-31
275,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,401,207 GBP2023-12-31
5,376,198 GBP2022-12-31
4,687,642 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
350,264 GBP2023-01-01 ~ 2023-12-31
914,583 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-226,027 GBP2022-01-01 ~ 2022-12-31
Equity
5,676,207 GBP2023-12-31
5,651,198 GBP2022-12-31
Dividends Paid
-325,255 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
9,209 GBP2022-12-31
Other
1,377 GBP2023-12-31
9,598 GBP2022-12-31
Intangible Assets
1,377 GBP2023-12-31
18,807 GBP2022-12-31
Property, Plant & Equipment
1,020,379 GBP2023-12-31
1,032,917 GBP2022-12-31
Fixed Assets
1,021,756 GBP2023-12-31
1,051,724 GBP2022-12-31
Debtors
5,132,802 GBP2023-12-31
4,315,415 GBP2022-12-31
Cash at bank and in hand
225,844 GBP2023-12-31
700,169 GBP2022-12-31
Current Assets
6,059,474 GBP2023-12-31
5,758,338 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,238,099 GBP2023-12-31
-1,086,064 GBP2022-12-31
Net Current Assets/Liabilities
4,821,375 GBP2023-12-31
4,672,274 GBP2022-12-31
Total Assets Less Current Liabilities
5,843,131 GBP2023-12-31
5,723,998 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-88,124 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
5,676,207 GBP2023-12-31
5,651,198 GBP2022-12-31
Audit Fees/Expenses
9,900 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
110,338 GBP2023-01-01 ~ 2023-12-31
147,276 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1382023-01-01 ~ 2023-12-31
1352022-01-01 ~ 2022-12-31
Wages/Salaries
2,934,573 GBP2023-01-01 ~ 2023-12-31
2,601,172 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,217 GBP2023-01-01 ~ 2023-12-31
69,665 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,256,033 GBP2023-01-01 ~ 2023-12-31
2,930,898 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,000 GBP2023-01-01 ~ 2023-12-31
41,100 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
59,725 GBP2022-12-31
Computer software
24,665 GBP2022-12-31
Intangible Assets - Gross Cost
84,390 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
59,725 GBP2023-12-31
50,516 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
83,013 GBP2023-12-31
65,583 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
9,209 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
17,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,442,173 GBP2023-12-31
1,427,189 GBP2022-12-31
Plant and equipment
4,288,397 GBP2023-12-31
4,270,585 GBP2022-12-31
Furniture and fittings
915,981 GBP2023-12-31
848,412 GBP2022-12-31
Motor vehicles
314,928 GBP2023-12-31
274,442 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,961,479 GBP2023-12-31
6,820,628 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-161,247 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-30,163 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-46,175 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-237,585 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,410,939 GBP2023-12-31
1,394,157 GBP2022-12-31
Plant and equipment
3,664,822 GBP2023-12-31
3,617,830 GBP2022-12-31
Furniture and fittings
718,059 GBP2023-12-31
658,147 GBP2022-12-31
Motor vehicles
147,280 GBP2023-12-31
117,577 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,941,100 GBP2023-12-31
5,787,711 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
16,782 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
195,981 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
88,182 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
76,027 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
376,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-148,989 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-28,270 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-46,324 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-223,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
31,234 GBP2023-12-31
33,032 GBP2022-12-31
Plant and equipment
623,575 GBP2023-12-31
652,755 GBP2022-12-31
Furniture and fittings
197,922 GBP2023-12-31
190,265 GBP2022-12-31
Motor vehicles
167,648 GBP2023-12-31
156,865 GBP2022-12-31
Finished Goods/Goods for Resale
231,926 GBP2023-12-31
257,994 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,471,324 GBP2023-12-31
1,236,970 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,203,749 GBP2023-12-31
2,837,275 GBP2022-12-31
Other Debtors
Current
184,875 GBP2023-12-31
113,865 GBP2022-12-31
Prepayments/Accrued Income
Current
272,854 GBP2023-12-31
127,305 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,132,802 GBP2023-12-31
4,315,415 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
34,863 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
681,642 GBP2023-12-31
587,149 GBP2022-12-31
Corporation Tax Payable
Current
99,814 GBP2023-12-31
173,500 GBP2022-12-31
Other Taxation & Social Security Payable
Current
79,772 GBP2023-12-31
54,488 GBP2022-12-31
Other Creditors
Current
16,854 GBP2023-12-31
25,260 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
325,154 GBP2023-12-31
245,667 GBP2022-12-31
Creditors
Current
1,238,099 GBP2023-12-31
1,086,064 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
88,124 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
34,863 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
122,987 GBP2023-12-31
0 GBP2022-12-31
Equity
Called up share capital
275,000 GBP2023-12-31
275,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,333 GBP2023-12-31
22,472 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
28,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
11,333 GBP2023-12-31
50,805 GBP2022-12-31