Average Number of Employees
8532023-01-01 ~ 2023-12-31
7912022-01-01 ~ 2022-12-31
Turnover/Revenue
35,551,754 GBP2023-01-01 ~ 2023-12-31
35,088,654 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-23,794,966 GBP2023-01-01 ~ 2023-12-31
-22,960,358 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,756,788 GBP2023-01-01 ~ 2023-12-31
12,128,296 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,306,373 GBP2023-01-01 ~ 2023-12-31
-9,815,370 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
498,250 GBP2023-01-01 ~ 2023-12-31
2,318,970 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
780,875 GBP2023-01-01 ~ 2023-12-31
2,325,576 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-259,217 GBP2023-01-01 ~ 2023-12-31
-414,105 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
521,658 GBP2023-01-01 ~ 2023-12-31
1,911,471 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
-115,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
7,269,626 GBP2023-12-31
6,847,968 GBP2022-12-31
5,051,497 GBP2021-12-31
Intangible Assets
176,125 GBP2023-12-31
127,125 GBP2022-12-31
Property, Plant & Equipment
2,361,083 GBP2023-12-31
2,290,529 GBP2022-12-31
Fixed Assets - Investments
1,179,898 GBP2023-12-31
Fixed Assets
3,717,106 GBP2023-12-31
2,417,654 GBP2022-12-31
Total Inventories
181,650 GBP2023-12-31
149,159 GBP2022-12-31
Debtors
90,171 GBP2023-12-31
541,697 GBP2022-12-31
Current assets - Investments
11,250 GBP2023-12-31
10,000 GBP2022-12-31
Cash at bank and in hand
6,554,030 GBP2023-12-31
7,584,106 GBP2022-12-31
Current Assets
6,837,101 GBP2023-12-31
8,284,962 GBP2022-12-31
Net Current Assets/Liabilities
4,041,902 GBP2023-12-31
4,693,024 GBP2022-12-31
Total Assets Less Current Liabilities
7,759,008 GBP2023-12-31
7,110,678 GBP2022-12-31
Creditors
Amounts falling due after one year
-96,943 GBP2023-12-31
Net Assets/Liabilities
7,269,726 GBP2023-12-31
6,848,068 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
7,269,726 GBP2023-12-31
6,848,068 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
884,391 GBP2023-01-01 ~ 2023-12-31
871,167 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
0.152023-01-01 ~ 2023-12-31
Motor vehicles
0.152023-01-01 ~ 2023-12-31
Computers
0.202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
4,950 GBP2023-01-01 ~ 2023-12-31
4,700 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
9,396,884 GBP2023-01-01 ~ 2023-12-31
8,991,074 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
336,901 GBP2023-01-01 ~ 2023-12-31
345,083 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,188 GBP2023-01-01 ~ 2023-12-31
158,128 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,866,973 GBP2023-01-01 ~ 2023-12-31
9,494,285 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
34,380 GBP2023-01-01 ~ 2023-12-31
34,850 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
139,729 GBP2023-01-01 ~ 2023-12-31
110,117 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
195,219 GBP2023-01-01 ~ 2023-12-31
441,859 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
100,000 GBP2023-01-01 ~ 2023-12-31
115,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,257,385 GBP2023-12-31
1,257,385 GBP2022-12-31
Intangible Assets - Gross Cost
1,497,385 GBP2023-12-31
1,452,385 GBP2022-12-31
Intangible assets - Disposals
-15,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,257,385 GBP2023-12-31
1,257,385 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,321,260 GBP2023-12-31
1,325,260 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
11,000 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,668,129 GBP2023-12-31
6,854,017 GBP2022-12-31
Tools/Equipment for furniture and fittings
76,377 GBP2023-12-31
76,377 GBP2022-12-31
Motor vehicles
147,864 GBP2023-12-31
28,125 GBP2022-12-31
Computers
1,556 GBP2023-12-31
1,556 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,893,926 GBP2023-12-31
6,960,075 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-28,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-28,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,443,170 GBP2023-12-31
4,574,035 GBP2022-12-31
Tools/Equipment for furniture and fittings
76,377 GBP2023-12-31
76,377 GBP2022-12-31
Motor vehicles
11,740 GBP2023-12-31
17,578 GBP2022-12-31
Computers
1,556 GBP2023-12-31
1,556 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,532,843 GBP2023-12-31
4,669,546 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
869,135 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
15,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
884,391 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,094 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,094 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,224,959 GBP2023-12-31
2,279,982 GBP2022-12-31
Motor vehicles
136,124 GBP2023-12-31
10,547 GBP2022-12-31
Amounts invested in assets
Additions to investments, Non-current
1,000,000 GBP2023-12-31
Cost valuation, Non-current
1,179,898 GBP2023-12-31
Other Investments Other Than Loans
Non-current
1,179,898 GBP2023-12-31
Amounts invested in assets
Non-current
1,179,898 GBP2023-12-31
Raw Materials
181,650 GBP2023-12-31
149,159 GBP2022-12-31
Trade Debtors/Trade Receivables
179 GBP2023-12-31
300,431 GBP2022-12-31
Prepayments/Accrued Income
87,945 GBP2023-12-31
116,479 GBP2022-12-31
Other Debtors
2,047 GBP2023-12-31
124,787 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,251,864 GBP2023-12-31
1,324,922 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
687,285 GBP2023-12-31
580,607 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
108,705 GBP2023-12-31
143,747 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
598,944 GBP2023-12-31
1,366,526 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
7,817 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
131,242 GBP2023-12-31
165,522 GBP2022-12-31
Other Creditors
Amounts falling due within one year
9,342 GBP2023-12-31
10,614 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
96,943 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
392,339 GBP2023-12-31
252,610 GBP2022-12-31
Deferred Tax Liabilities
392,339 GBP2023-12-31
252,610 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31