Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Intangible Assets
5,234 GBP2022-12-31
Property, Plant & Equipment
2,575,816 GBP2023-12-31
1,927,384 GBP2022-12-31
Fixed Assets
2,575,816 GBP2023-12-31
1,932,618 GBP2022-12-31
Total Inventories
1,277,586 GBP2023-12-31
1,625,347 GBP2022-12-31
Debtors
2,079,799 GBP2023-12-31
2,050,370 GBP2022-12-31
Cash at bank and in hand
492,389 GBP2023-12-31
517,882 GBP2022-12-31
Current Assets
3,849,774 GBP2023-12-31
4,193,599 GBP2022-12-31
Creditors
Current
2,120,318 GBP2023-12-31
2,297,642 GBP2022-12-31
Net Current Assets/Liabilities
1,729,456 GBP2023-12-31
1,895,957 GBP2022-12-31
Total Assets Less Current Liabilities
4,305,272 GBP2023-12-31
3,828,575 GBP2022-12-31
Creditors
Non-current
-472,102 GBP2023-12-31
-733,509 GBP2022-12-31
Net Assets/Liabilities
3,703,115 GBP2023-12-31
3,052,317 GBP2022-12-31
Equity
Called up share capital
1,214,901 GBP2023-12-31
1,214,901 GBP2022-12-31
Capital redemption reserve
310,000 GBP2023-12-31
310,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,178,214 GBP2023-12-31
1,527,416 GBP2022-12-31
Equity
3,703,115 GBP2023-12-31
3,052,317 GBP2022-12-31
Average Number of Employees
312023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,426,680 GBP2022-12-31
Other than goodwill
63,675 GBP2022-12-31
Intangible Assets - Gross Cost
1,490,355 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,426,680 GBP2023-12-31
1,426,680 GBP2022-12-31
Other than goodwill
63,675 GBP2023-12-31
58,441 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,490,355 GBP2023-12-31
1,485,121 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
5,234 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
5,234 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
5,234 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,132,413 GBP2023-12-31
467,864 GBP2022-12-31
Plant and equipment
1,028,045 GBP2023-12-31
698,146 GBP2022-12-31
Furniture and fittings
67,417 GBP2023-12-31
62,598 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
82,490 GBP2023-12-31
57,384 GBP2022-12-31
Plant and equipment
552,497 GBP2023-12-31
490,202 GBP2022-12-31
Furniture and fittings
62,438 GBP2023-12-31
55,925 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
25,106 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
65,795 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,513 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,049,923 GBP2023-12-31
410,480 GBP2022-12-31
Plant and equipment
475,548 GBP2023-12-31
207,944 GBP2022-12-31
Furniture and fittings
4,979 GBP2023-12-31
6,673 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
45,996 GBP2023-12-31
56,591 GBP2022-12-31
Computers
1,272,488 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,273,871 GBP2023-12-31
2,557,687 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-56,590 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-60,090 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-1,272,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
630 GBP2023-12-31
26,792 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
698,055 GBP2023-12-31
630,303 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,230 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
99,644 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,392 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,892 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
45,366 GBP2023-12-31
29,799 GBP2022-12-31
Computers
1,272,488 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,007,037 GBP2023-12-31
1,931,909 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
72,762 GBP2023-12-31
118,461 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,079,799 GBP2023-12-31
2,050,370 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
35,896 GBP2023-12-31
7,322 GBP2022-12-31
Trade Creditors/Trade Payables
Current
286,248 GBP2023-12-31
287,566 GBP2022-12-31
Amounts owed to group undertakings
Current
934,876 GBP2023-12-31
1,210,094 GBP2022-12-31
Other Taxation & Social Security Payable
Current
466,282 GBP2023-12-31
451,688 GBP2022-12-31
Other Creditors
Current
397,016 GBP2023-12-31
340,972 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
472,102 GBP2023-12-31
733,509 GBP2022-12-31
Bank Borrowings
Secured
507,998 GBP2023-12-31
740,831 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
49,901 shares2023-12-31
Class 2 ordinary share
1,165,000 shares2023-12-31