Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
7,827,798 GBP2023-01-01 ~ 2023-12-31
11,169,909 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,498,281 GBP2023-01-01 ~ 2023-12-31
8,124,352 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,329,517 GBP2023-01-01 ~ 2023-12-31
3,045,557 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,641,483 GBP2023-01-01 ~ 2023-12-31
1,459,765 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-299,066 GBP2023-01-01 ~ 2023-12-31
1,598,692 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
979 GBP2023-01-01 ~ 2023-12-31
636 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
4,383 GBP2023-01-01 ~ 2023-12-31
4,269 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-302,470 GBP2023-01-01 ~ 2023-12-31
1,595,059 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-245,342 GBP2023-01-01 ~ 2023-12-31
284,363 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-57,128 GBP2023-01-01 ~ 2023-12-31
1,310,696 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-57,128 GBP2023-01-01 ~ 2023-12-31
1,310,696 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
241,582 GBP2023-12-31
96,283 GBP2022-12-31
Total Inventories
22,968,902 GBP2023-12-31
11,904,839 GBP2022-12-31
Debtors
435,667 GBP2023-12-31
840,841 GBP2022-12-31
Cash at bank and in hand
332,575 GBP2023-12-31
1,059,385 GBP2022-12-31
Current Assets
23,737,144 GBP2023-12-31
13,805,065 GBP2022-12-31
Creditors
Current
18,791,334 GBP2023-12-31
10,682,003 GBP2022-12-31
Net Current Assets/Liabilities
4,945,810 GBP2023-12-31
3,123,062 GBP2022-12-31
Total Assets Less Current Liabilities
5,187,392 GBP2023-12-31
3,219,345 GBP2022-12-31
Net Assets/Liabilities
2,694,208 GBP2023-12-31
3,188,566 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Share premium
39,900 GBP2023-12-31
39,900 GBP2022-12-31
39,900 GBP2021-12-31
Retained earnings (accumulated losses)
2,653,308 GBP2023-12-31
3,147,666 GBP2022-12-31
2,931,670 GBP2021-12-31
Equity
2,694,208 GBP2023-12-31
3,188,566 GBP2022-12-31
2,972,570 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-437,230 GBP2023-01-01 ~ 2023-12-31
-1,094,700 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-437,230 GBP2023-01-01 ~ 2023-12-31
-1,094,700 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-57,128 GBP2023-01-01 ~ 2023-12-31
1,310,696 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,248,776 GBP2023-01-01 ~ 2023-12-31
1,032,013 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
144,742 GBP2023-01-01 ~ 2023-12-31
122,152 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,938 GBP2023-01-01 ~ 2023-12-31
42,258 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,440,456 GBP2023-01-01 ~ 2023-12-31
1,196,423 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
232023-01-01 ~ 2023-12-31
202022-01-01 ~ 2022-12-31
Director Remuneration
264,118 GBP2023-01-01 ~ 2023-12-31
252,341 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
44,343 GBP2023-01-01 ~ 2023-12-31
29,018 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-64,094 GBP2023-01-01 ~ 2023-12-31
307,259 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-71,080 GBP2023-01-01 ~ 2023-12-31
303,061 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
483,258 GBP2023-12-31
302,244 GBP2022-12-31
Furniture and fittings
14,520 GBP2023-12-31
14,520 GBP2022-12-31
Motor vehicles
48,541 GBP2023-12-31
48,541 GBP2022-12-31
Computers
85,136 GBP2023-12-31
73,198 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
631,455 GBP2023-12-31
438,503 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-30,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-30,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
266,963 GBP2023-12-31
238,391 GBP2022-12-31
Furniture and fittings
13,960 GBP2023-12-31
12,939 GBP2022-12-31
Motor vehicles
43,460 GBP2023-12-31
35,274 GBP2022-12-31
Computers
65,490 GBP2023-12-31
55,616 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
389,873 GBP2023-12-31
342,220 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
59,322 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,021 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
8,186 GBP2023-01-01 ~ 2023-12-31
Computers
9,874 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
78,403 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-30,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
216,295 GBP2023-12-31
63,853 GBP2022-12-31
Furniture and fittings
560 GBP2023-12-31
1,581 GBP2022-12-31
Motor vehicles
5,081 GBP2023-12-31
13,267 GBP2022-12-31
Computers
19,646 GBP2023-12-31
17,582 GBP2022-12-31
Value of work in progress
22,968,902 GBP2023-12-31
11,904,839 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
22,657 GBP2023-12-31
226,705 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
64,883 GBP2023-12-31
104,038 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
241,239 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
68,867 GBP2023-12-31
474,318 GBP2022-12-31
Prepayments/Accrued Income
Current
38,021 GBP2023-12-31
35,780 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
435,667 GBP2023-12-31
840,841 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
4,370,543 GBP2023-12-31
Other Remaining Borrowings
Current
1,213,261 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
32,458 GBP2023-12-31
21,857 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,069,952 GBP2023-12-31
750,776 GBP2022-12-31
Amounts owed to group undertakings
Current
10,796,168 GBP2023-12-31
8,292,605 GBP2022-12-31
Corporation Tax Payable
Current
165,732 GBP2022-12-31
Other Taxation & Social Security Payable
Current
60,976 GBP2023-12-31
58,078 GBP2022-12-31
Other Creditors
Current
226,344 GBP2023-12-31
90,017 GBP2022-12-31
Amounts owed to directors
6,050 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,021,632 GBP2023-12-31
1,296,888 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,364,122 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
68,667 GBP2023-12-31
6,708 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
4,370,543 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
5,583,804 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
2,364,122 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
68,667 GBP2023-12-31
6,708 GBP2022-12-31
hire purchase agreements
101,125 GBP2023-12-31
28,565 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,250 GBP2023-12-31
31,250 GBP2022-12-31
Between one and five year
39,062 GBP2023-12-31
70,312 GBP2022-12-31
All periods
70,312 GBP2023-12-31
101,562 GBP2022-12-31
Bank Borrowings
Secured
6,734,665 GBP2023-12-31
Total Borrowings
Secured
6,835,790 GBP2023-12-31
28,565 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,395 GBP2023-12-31
24,071 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
990 shares2023-12-31
Class 2 ordinary share
9 shares2023-12-31
Class 3 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-57,128 GBP2023-01-01 ~ 2023-12-31