Average Number of Employees
722023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Turnover/Revenue
22,488,816 GBP2023-01-01 ~ 2023-12-31
21,022,206 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-16,192,642 GBP2023-01-01 ~ 2023-12-31
-14,521,961 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,296,174 GBP2023-01-01 ~ 2023-12-31
6,500,245 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,416,798 GBP2023-01-01 ~ 2023-12-31
-5,749,609 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
879,376 GBP2023-01-01 ~ 2023-12-31
750,636 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,772 GBP2023-01-01 ~ 2023-12-31
1,997 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,246 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
905,148 GBP2023-01-01 ~ 2023-12-31
751,387 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
582,503 GBP2023-01-01 ~ 2023-12-31
455,784 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
146,920 GBP2023-12-31
Property, Plant & Equipment
677,784 GBP2023-12-31
905,019 GBP2022-12-31
Fixed Assets
824,704 GBP2023-12-31
905,019 GBP2022-12-31
Total Inventories
1,967,636 GBP2023-12-31
1,368,555 GBP2022-12-31
Debtors
Current
5,219,156 GBP2023-12-31
4,941,484 GBP2022-12-31
Cash at bank and in hand
2,091,520 GBP2023-12-31
752,233 GBP2022-12-31
Current Assets
9,278,312 GBP2023-12-31
7,062,272 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,358,470 GBP2023-12-31
-2,813,357 GBP2022-12-31
Net Current Assets/Liabilities
4,919,842 GBP2023-12-31
4,248,915 GBP2022-12-31
Total Assets Less Current Liabilities
5,744,546 GBP2023-12-31
5,153,934 GBP2022-12-31
Net Assets/Liabilities
5,696,593 GBP2023-12-31
5,114,090 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
5,596,593 GBP2023-12-31
5,014,090 GBP2022-12-31
5,224,624 GBP2022-01-01
Equity
5,696,593 GBP2023-12-31
5,114,090 GBP2022-12-31
5,324,624 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
582,503 GBP2023-01-01 ~ 2023-12-31
455,784 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-666,318 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-666,318 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,204,821 GBP2023-01-01 ~ 2023-12-31
2,836,626 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
381,048 GBP2023-01-01 ~ 2023-12-31
336,484 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,701,551 GBP2023-01-01 ~ 2023-12-31
3,309,289 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
569,034 GBP2023-01-01 ~ 2023-12-31
575,342 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,109 GBP2023-01-01 ~ 2023-12-31
-9,035 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
212,896 GBP2023-01-01 ~ 2023-12-31
142,764 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
150,249 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
908,475 GBP2023-12-31
924,189 GBP2022-12-31
Motor vehicles
554,277 GBP2023-12-31
663,488 GBP2022-12-31
Furniture and fittings
1,251,756 GBP2023-12-31
1,205,644 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,714,508 GBP2023-12-31
2,793,321 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-229,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-246,930 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
755,040 GBP2022-12-31
Motor vehicles
489,004 GBP2022-12-31
Furniture and fittings
644,258 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,888,302 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
55,994 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
64,578 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
200,437 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
321,009 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-17,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-155,087 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-172,587 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
793,534 GBP2023-12-31
Motor vehicles
398,495 GBP2023-12-31
Furniture and fittings
844,695 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,036,724 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
114,941 GBP2023-12-31
169,149 GBP2022-12-31
Motor vehicles
155,782 GBP2023-12-31
174,484 GBP2022-12-31
Furniture and fittings
407,061 GBP2023-12-31
561,386 GBP2022-12-31
Raw materials and consumables
1,967,636 GBP2023-12-31
1,367,847 GBP2022-12-31
Value of work in progress
708 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,212,995 GBP2023-12-31
3,412,426 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
859,341 GBP2023-12-31
566,299 GBP2022-12-31
Other Debtors
Current
1,087,556 GBP2023-12-31
862,615 GBP2022-12-31
Prepayments/Accrued Income
Current
59,264 GBP2023-12-31
100,144 GBP2022-12-31
Bank Overdrafts
-118,788 GBP2022-12-31
Cash and Cash Equivalents
2,091,520 GBP2023-12-31
633,445 GBP2022-12-31
Bank Overdrafts
Current
118,788 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,925,282 GBP2023-12-31
1,583,603 GBP2022-12-31
Amounts owed to group undertakings
Current
1,424,549 GBP2023-12-31
125,831 GBP2022-12-31
Corporation Tax Payable
Current
279,168 GBP2023-12-31
208,632 GBP2022-12-31
Taxation/Social Security Payable
Current
268,347 GBP2023-12-31
485,276 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
25,848 GBP2022-12-31
Other Creditors
Current
32,041 GBP2023-12-31
18,971 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
429,083 GBP2023-12-31
246,408 GBP2022-12-31
Creditors
Current
4,358,470 GBP2023-12-31
2,813,357 GBP2022-12-31
Net Deferred Tax Liability/Asset
-47,953 GBP2023-12-31
-39,844 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,109 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-47,953 GBP2023-12-31
-39,844 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31