Current assets - Investments
708,631 GBP2022-12-31
Property, Plant & Equipment
4,901,827 GBP2023-12-31
5,319,099 GBP2022-12-31
Fixed Assets - Investments
779,727 GBP2023-12-31
779,727 GBP2022-12-31
Fixed Assets
5,681,554 GBP2023-12-31
6,098,826 GBP2022-12-31
Total Inventories
1,696,750 GBP2023-12-31
1,588,982 GBP2022-12-31
Debtors
Current
3,799,320 GBP2023-12-31
4,223,447 GBP2022-12-31
Cash at bank and in hand
252,542 GBP2023-12-31
1,154,035 GBP2022-12-31
Current Assets
5,748,612 GBP2023-12-31
7,675,095 GBP2022-12-31
Net Current Assets/Liabilities
753,711 GBP2023-12-31
-337,947 GBP2022-12-31
Total Assets Less Current Liabilities
6,435,265 GBP2023-12-31
5,760,879 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,332,811 GBP2023-12-31
-1,851,427 GBP2022-12-31
Net Assets/Liabilities
4,444,121 GBP2023-12-31
3,601,876 GBP2022-12-31
Equity
Called up share capital
1,061,200 GBP2023-12-31
1,036,200 GBP2022-12-31
1,036,200 GBP2021-12-31
Share premium
497,689 GBP2023-12-31
497,689 GBP2022-12-31
497,689 GBP2021-12-31
Revaluation reserve
107,643 GBP2023-12-31
107,643 GBP2022-12-31
228,105 GBP2021-12-31
Retained earnings (accumulated losses)
2,777,589 GBP2023-12-31
1,960,344 GBP2022-12-31
2,003,905 GBP2021-12-31
Equity
4,444,121 GBP2023-12-31
3,601,876 GBP2022-12-31
4,026,259 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
817,245 GBP2023-01-01 ~ 2023-12-31
-436,553 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
817,245 GBP2023-01-01 ~ 2023-12-31
-436,553 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
817,245 GBP2023-01-01 ~ 2023-12-31
-43,561 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
817,245 GBP2023-01-01 ~ 2023-12-31
-424,383 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
25,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
25,000 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
350,757 GBP2023-01-01 ~ 2023-12-31
-181,153 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,052,990 GBP2023-12-31
1,092,529 GBP2022-12-31
Deferred Tax Liabilities
1,107,066 GBP2023-12-31
1,128,410 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
661,294 GBP2023-12-31
589,946 GBP2022-12-31
Tools/Equipment for furniture and fittings
662,309 GBP2023-12-31
669,659 GBP2022-12-31
Motor vehicles
367,117 GBP2023-12-31
268,619 GBP2022-12-31
Other
8,622,473 GBP2023-12-31
8,537,175 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,313,193 GBP2023-12-31
10,065,399 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-38,174 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-92,201 GBP2023-01-01 ~ 2023-12-31
Other
-261,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-392,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
591,711 GBP2023-12-31
531,408 GBP2022-12-31
Tools/Equipment for furniture and fittings
442,103 GBP2023-12-31
439,055 GBP2022-12-31
Motor vehicles
136,768 GBP2023-12-31
140,139 GBP2022-12-31
Other
4,240,784 GBP2023-12-31
3,635,698 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,411,366 GBP2023-12-31
4,746,300 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
60,303 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
35,966 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
47,771 GBP2023-01-01 ~ 2023-12-31
Other
777,838 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
921,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-32,918 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-51,142 GBP2023-01-01 ~ 2023-12-31
Other
-172,752 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-256,812 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
69,583 GBP2023-12-31
58,538 GBP2022-12-31
Tools/Equipment for furniture and fittings
220,206 GBP2023-12-31
230,604 GBP2022-12-31
Motor vehicles
230,349 GBP2023-12-31
128,480 GBP2022-12-31
Other
4,381,689 GBP2023-12-31
4,901,477 GBP2022-12-31
Investments in Subsidiaries
779,727 GBP2023-12-31
779,727 GBP2022-12-31
Cost valuation
779,727 GBP2022-12-31
Raw materials and consumables
762,616 GBP2023-12-31
922,790 GBP2022-12-31
Finished Goods/Goods for Resale
934,134 GBP2023-12-31
666,192 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,149,461 GBP2023-12-31
3,091,751 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,799,320 GBP2023-12-31
4,223,447 GBP2022-12-31
Cash and Cash Equivalents
252,542 GBP2023-12-31
1,154,035 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
749,462 GBP2023-12-31
940,823 GBP2022-12-31
Non-current, Amounts falling due after one year
1,332,811 GBP2023-12-31
1,851,427 GBP2022-12-31
Bank Borrowings
Current
320,000 GBP2023-12-31
320,000 GBP2022-12-31
Other Remaining Borrowings
Current
102,312 GBP2022-12-31
Total Borrowings
Current
749,462 GBP2023-12-31
940,823 GBP2022-12-31
Bank Borrowings
Non-current
453,333 GBP2023-12-31
773,333 GBP2022-12-31
Total Borrowings
Non-current
1,332,811 GBP2023-12-31
1,851,427 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
658,333 GBP2023-12-31
307,576 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800,000 shares2023-12-31
800,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200,000 shares2023-12-31
200,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
25,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
36,200 shares2023-12-31
36,200 shares2022-12-31
Number of Shares Issued (Fully Paid)
1,061,200 shares2023-12-31
1,036,200 shares2022-12-31
Nominal value of allotted share capital
1,061,200 GBP2023-01-01 ~ 2023-12-31
1,036,200 GBP2022-01-01 ~ 2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
429,462 GBP2023-12-31
518,511 GBP2022-12-31
Minimum gross finance lease payments owing
1,308,940 GBP2023-12-31
1,596,605 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,384 GBP2023-12-31
121,312 GBP2022-12-31
Between two and five year
3,384 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,384 GBP2023-12-31
124,696 GBP2022-12-31