Average Number of Employees
2022023-01-01 ~ 2023-12-31
1872022-01-01 ~ 2022-12-31
Turnover/Revenue
58,345,276 GBP2023-01-01 ~ 2023-12-31
45,344,353 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-45,352,763 GBP2023-01-01 ~ 2023-12-31
-35,539,153 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
12,992,513 GBP2023-01-01 ~ 2023-12-31
9,805,200 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,936,021 GBP2023-01-01 ~ 2023-12-31
-8,469,736 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,262,559 GBP2023-01-01 ~ 2023-12-31
1,516,169 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,882 GBP2023-01-01 ~ 2023-12-31
2,381 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,213,740 GBP2023-01-01 ~ 2023-12-31
1,459,106 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,453,475 GBP2023-01-01 ~ 2023-12-31
1,231,805 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,453,475 GBP2023-01-01 ~ 2023-12-31
1,231,805 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,658,518 GBP2023-12-31
1,973,993 GBP2022-12-31
Fixed Assets
1,658,518 GBP2023-12-31
1,973,993 GBP2022-12-31
Total Inventories
4,795,288 GBP2023-12-31
4,571,212 GBP2022-12-31
Debtors
Current
4,114,339 GBP2023-12-31
3,658,128 GBP2022-12-31
Cash at bank and in hand
382,860 GBP2023-12-31
524,583 GBP2022-12-31
Current Assets
9,292,487 GBP2023-12-31
8,753,923 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,771,278 GBP2023-12-31
-8,321,422 GBP2022-12-31
Net Current Assets/Liabilities
-478,791 GBP2023-12-31
432,501 GBP2022-12-31
Total Assets Less Current Liabilities
1,179,727 GBP2023-12-31
2,406,494 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-146,932 GBP2023-12-31
-223,958 GBP2022-12-31
Net Assets/Liabilities
585,954 GBP2023-12-31
1,682,618 GBP2022-12-31
Equity
Called up share capital
144 GBP2023-12-31
106 GBP2022-12-31
106 GBP2022-01-01
Share premium
30,734 GBP2023-12-31
30,734 GBP2022-12-31
30,734 GBP2022-01-01
Capital redemption reserve
7 GBP2023-12-31
7 GBP2022-12-31
7 GBP2022-01-01
Retained earnings (accumulated losses)
555,069 GBP2023-12-31
1,651,771 GBP2022-12-31
1,658,175 GBP2022-01-01
Equity
585,954 GBP2023-12-31
1,682,618 GBP2022-12-31
1,689,022 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,453,475 GBP2023-01-01 ~ 2023-12-31
1,231,805 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,550,177 GBP2023-01-01 ~ 2023-12-31
-1,238,209 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,550,177 GBP2023-01-01 ~ 2023-12-31
-1,238,209 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
38 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
38 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
591,351 GBP2023-01-01 ~ 2023-12-31
619,087 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
382,860 GBP2023-12-31
524,583 GBP2022-12-31
-1,058,442 GBP2022-01-01
Audit Fees/Expenses
29,390 GBP2023-01-01 ~ 2023-12-31
21,215 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,493,903 GBP2023-01-01 ~ 2023-12-31
4,746,083 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
518,180 GBP2023-01-01 ~ 2023-12-31
462,447 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,462,088 GBP2023-01-01 ~ 2023-12-31
5,371,409 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
217,647 GBP2023-01-01 ~ 2023-12-31
393,897 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-69,777 GBP2023-01-01 ~ 2023-12-31
-917 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
755,872 GBP2023-01-01 ~ 2023-12-31
277,230 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
3,550,177 GBP2023-01-01 ~ 2023-12-31
1,238,209 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,105,765 GBP2023-12-31
2,311,164 GBP2022-12-31
Motor vehicles
675,174 GBP2023-12-31
679,631 GBP2022-12-31
Computers
1,712,738 GBP2023-12-31
2,265,401 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,350,468 GBP2023-12-31
6,159,688 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-259,053 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-30,124 GBP2023-01-01 ~ 2023-12-31
Computers
-739,887 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,098,442 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,505,045 GBP2022-12-31
Motor vehicles
384,910 GBP2022-12-31
Computers
1,945,683 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,185,695 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
183,876 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
190,688 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
155,385 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
591,351 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-250,275 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-29,689 GBP2023-01-01 ~ 2023-12-31
Computers
-735,754 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,085,096 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,438,646 GBP2023-12-31
Motor vehicles
545,909 GBP2023-12-31
Computers
1,365,314 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,691,950 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
667,119 GBP2023-12-31
806,119 GBP2022-12-31
Motor vehicles
129,265 GBP2023-12-31
294,721 GBP2022-12-31
Computers
347,424 GBP2023-12-31
319,718 GBP2022-12-31
Land and buildings
514,710 GBP2023-12-31
553,435 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
218,492 GBP2023-12-31
166,739 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
104,648 GBP2023-12-31
292,703 GBP2022-12-31
Under hire purchased contracts or finance leases
323,140 GBP2023-12-31
459,442 GBP2022-12-31
Raw materials and consumables
4,699,576 GBP2023-12-31
4,571,212 GBP2022-12-31
Value of work in progress
95,712 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,843,645 GBP2023-12-31
3,334,639 GBP2022-12-31
Other Debtors
Current
16,949 GBP2023-12-31
78,168 GBP2022-12-31
Prepayments/Accrued Income
Current
253,745 GBP2023-12-31
245,321 GBP2022-12-31
Trade Creditors/Trade Payables
Current
7,040,893 GBP2023-12-31
5,747,518 GBP2022-12-31
Corporation Tax Payable
Current
687,553 GBP2023-12-31
244,014 GBP2022-12-31
Taxation/Social Security Payable
Current
195,084 GBP2023-12-31
119,061 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
151,301 GBP2023-12-31
176,803 GBP2022-12-31
Other Creditors
Current
102,434 GBP2023-12-31
80,664 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,594,013 GBP2023-12-31
1,953,362 GBP2022-12-31
Creditors
Current
9,771,278 GBP2023-12-31
8,321,422 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
146,932 GBP2023-12-31
223,958 GBP2022-12-31
Creditors
Non-current
146,932 GBP2023-12-31
223,958 GBP2022-12-31
Minimum gross finance lease payments owing
298,232 GBP2023-12-31
400,761 GBP2022-12-31
Net Deferred Tax Liability/Asset
-282,941 GBP2023-12-31
-355,218 GBP2022-12-31
-355,454 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
72,277 GBP2023-01-01 ~ 2023-12-31
236 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-297,824 GBP2023-12-31
-361,461 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,706 shares2023-12-31
9,900 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
7 shares2023-12-31
7 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
390,281 GBP2023-12-31
388,004 GBP2022-12-31
Between one and five year
1,538,518 GBP2023-12-31
1,535,200 GBP2022-12-31
More than five year
1,247,422 GBP2023-12-31
1,633,084 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,176,221 GBP2023-12-31
3,556,288 GBP2022-12-31