Turnover/Revenue
16,075,941 GBP2023-01-01 ~ 2023-12-31
12,333,740 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,369,709 GBP2023-01-01 ~ 2023-12-31
-6,743,901 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,706,232 GBP2023-01-01 ~ 2023-12-31
5,589,839 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,590,238 GBP2023-01-01 ~ 2023-12-31
-5,816,472 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,115,994 GBP2023-01-01 ~ 2023-12-31
-226,633 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,031,878 GBP2023-01-01 ~ 2023-12-31
-274,334 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,125,214 GBP2023-01-01 ~ 2023-12-31
-258,197 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
737,101 GBP2023-12-31
946,181 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Debtors
Current
6,309,031 GBP2023-12-31
4,374,689 GBP2022-12-31
Cash at bank and in hand
2,411,739 GBP2023-12-31
1,098,050 GBP2022-12-31
Equity
Called up share capital
43,635 GBP2023-12-31
43,635 GBP2022-12-31
43,635 GBP2021-12-31
Retained earnings (accumulated losses)
4,186,991 GBP2023-12-31
2,061,777 GBP2022-12-31
2,319,974 GBP2021-12-31
Equity
4,230,626 GBP2023-12-31
2,105,412 GBP2022-12-31
2,363,609 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,125,214 GBP2023-01-01 ~ 2023-12-31
-258,197 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,125,214 GBP2023-01-01 ~ 2023-12-31
-258,197 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,125,214 GBP2023-01-01 ~ 2023-12-31
-258,197 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
311,132 GBP2023-01-01 ~ 2023-12-31
246,334 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
31,000 GBP2023-01-01 ~ 2023-12-31
31,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1212023-01-01 ~ 2023-12-31
1092022-01-01 ~ 2022-12-31
Wages/Salaries
6,077,827 GBP2023-01-01 ~ 2023-12-31
5,271,064 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
757,575 GBP2023-01-01 ~ 2023-12-31
714,716 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
601,193 GBP2023-01-01 ~ 2023-12-31
567,441 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
802,923 GBP2023-01-01 ~ 2023-12-31
674,850 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-120,776 GBP2023-01-01 ~ 2023-12-31
-105,756 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
27,440 GBP2023-01-01 ~ 2023-12-31
89,619 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
507,970 GBP2023-01-01 ~ 2023-12-31
-52,123 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
17,250 GBP2023-12-31
17,250 GBP2022-12-31
Intangible Assets - Gross Cost
17,250 GBP2023-12-31
17,250 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
17,250 GBP2023-12-31
17,250 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
17,250 GBP2023-12-31
17,250 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
294,356 GBP2023-12-31
294,356 GBP2022-12-31
Plant and equipment
974,506 GBP2023-12-31
1,295,670 GBP2022-12-31
Furniture and fittings
52,611 GBP2023-12-31
115,929 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,321,473 GBP2023-12-31
1,705,955 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-423,215 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-63,318 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-486,533 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
57,007 GBP2023-12-31
51,120 GBP2022-12-31
Plant and equipment
490,429 GBP2023-12-31
627,069 GBP2022-12-31
Furniture and fittings
36,936 GBP2023-12-31
81,585 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
584,372 GBP2023-12-31
759,774 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,887 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
286,576 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
311,132 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-423,216 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-63,318 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-486,534 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
237,349 GBP2023-12-31
243,236 GBP2022-12-31
Plant and equipment
484,077 GBP2023-12-31
668,601 GBP2022-12-31
Furniture and fittings
15,675 GBP2023-12-31
34,344 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
100 GBP2023-12-31
100 GBP2022-12-31
Investments in Subsidiaries
100 GBP2023-12-31
100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,030,731 GBP2023-12-31
1,806,137 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
126,212 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
162,309 GBP2023-12-31
117,092 GBP2022-12-31
Prepayments/Accrued Income
Current
1,835,403 GBP2023-12-31
2,196,335 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
774,933 GBP2023-12-31
41,676 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
130,098 GBP2023-12-31
110,921 GBP2022-12-31
Trade Creditors/Trade Payables
Current
374,851 GBP2023-12-31
556,340 GBP2022-12-31
Amount of value-added tax that is payable
Current
138,484 GBP2023-12-31
24,077 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,781,388 GBP2023-12-31
1,947,458 GBP2022-12-31
Other Creditors
Current
50,268 GBP2023-12-31
51,617 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
149,306 GBP2023-12-31
187,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
174,303 GBP2023-12-31
259,143 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
41,667 GBP2023-12-31
41,667 GBP2022-12-31
Total Borrowings
Non-current
323,609 GBP2023-12-31
446,643 GBP2022-12-31
Net Deferred Tax Liability/Asset
-117,059 GBP2023-12-31
-89,619 GBP2022-12-31
0 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-27,440 GBP2023-01-01 ~ 2023-12-31
-89,619 GBP2022-01-01 ~ 2022-12-31
Amounts owed by group undertakings and participating interests
154,376 GBP2023-12-31
242,194 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
-304,401 GBP2023-12-31
-370,064 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
43,635 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
43,635 GBP2023-01-01 ~ 2023-12-31
43,635 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
106,500 GBP2023-12-31
265,608 GBP2022-12-31