Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,730,375 GBP2023-01-01 ~ 2023-12-31
27,270,182 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
17,709,395 GBP2023-01-01 ~ 2023-12-31
23,565,391 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,020,980 GBP2023-01-01 ~ 2023-12-31
3,704,791 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,922,834 GBP2023-01-01 ~ 2023-12-31
1,810,038 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,098,146 GBP2023-01-01 ~ 2023-12-31
1,894,753 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,000 GBP2023-01-01 ~ 2023-12-31
4,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
11,220 GBP2023-01-01 ~ 2023-12-31
5,021 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,090,926 GBP2023-01-01 ~ 2023-12-31
1,893,732 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
280,172 GBP2023-01-01 ~ 2023-12-31
509,340 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
810,754 GBP2023-01-01 ~ 2023-12-31
1,384,392 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
810,754 GBP2023-01-01 ~ 2023-12-31
1,384,392 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
127 GBP2023-12-31
22,176 GBP2022-12-31
Property, Plant & Equipment
5,893,617 GBP2023-12-31
5,881,645 GBP2022-12-31
Fixed Assets
5,893,744 GBP2023-12-31
5,903,821 GBP2022-12-31
Total Inventories
1,014,843 GBP2023-12-31
1,105,406 GBP2022-12-31
Debtors
4,510,101 GBP2023-12-31
6,194,284 GBP2022-12-31
Cash at bank and in hand
6,214,047 GBP2023-12-31
4,431,798 GBP2022-12-31
Current Assets
11,738,991 GBP2023-12-31
11,731,488 GBP2022-12-31
Creditors
Current
5,703,129 GBP2023-12-31
6,394,126 GBP2022-12-31
Net Current Assets/Liabilities
6,035,862 GBP2023-12-31
5,337,362 GBP2022-12-31
Total Assets Less Current Liabilities
11,929,606 GBP2023-12-31
11,241,183 GBP2022-12-31
Creditors
Non-current
-46,477 GBP2023-12-31
-56,104 GBP2022-12-31
Net Assets/Liabilities
10,494,186 GBP2023-12-31
9,833,432 GBP2022-12-31
Equity
Called up share capital
400,001 GBP2023-12-31
400,001 GBP2022-12-31
400,001 GBP2021-12-31
Revaluation reserve
2,332,043 GBP2023-12-31
2,591,159 GBP2022-12-31
2,913,598 GBP2021-12-31
Retained earnings (accumulated losses)
7,762,142 GBP2023-12-31
6,842,272 GBP2022-12-31
5,263,441 GBP2021-12-31
Equity
10,494,186 GBP2023-12-31
9,833,432 GBP2022-12-31
8,577,040 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
810,754 GBP2023-01-01 ~ 2023-12-31
1,384,392 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2023-01-01 ~ 2023-12-31
-128,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-150,000 GBP2023-01-01 ~ 2023-12-31
-128,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,781,035 GBP2023-01-01 ~ 2023-12-31
1,782,306 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,764 GBP2023-01-01 ~ 2023-12-31
84,347 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,868,799 GBP2023-01-01 ~ 2023-12-31
1,866,653 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Director Remuneration
149,752 GBP2023-01-01 ~ 2023-12-31
120,060 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
694,564 GBP2023-01-01 ~ 2023-12-31
686,646 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
242,876 GBP2023-01-01 ~ 2023-12-31
381,752 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
256,586 GBP2023-01-01 ~ 2023-12-31
359,809 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
220,498 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
220,371 GBP2023-12-31
198,322 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
22,049 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
127 GBP2023-12-31
22,176 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
464,640 GBP2023-12-31
464,640 GBP2022-12-31
Plant and equipment
7,580,506 GBP2023-12-31
6,856,572 GBP2022-12-31
Motor vehicles
159,058 GBP2023-12-31
217,765 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,204,204 GBP2023-12-31
7,538,977 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-58,707 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-58,707 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
305,444 GBP2023-12-31
258,980 GBP2022-12-31
Plant and equipment
1,895,324 GBP2023-12-31
1,263,637 GBP2022-12-31
Motor vehicles
109,819 GBP2023-12-31
134,715 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,310,587 GBP2023-12-31
1,657,332 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
46,464 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
631,687 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
16,413 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
694,564 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-41,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
159,196 GBP2023-12-31
205,660 GBP2022-12-31
Plant and equipment
5,685,182 GBP2023-12-31
5,592,935 GBP2022-12-31
Motor vehicles
49,239 GBP2023-12-31
83,050 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
20,813 GBP2022-12-31
Merchandise
1,014,843 GBP2023-12-31
1,093,201 GBP2022-12-31
Finished Goods
12,205 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,294,606 GBP2023-12-31
5,875,439 GBP2022-12-31
Other Debtors
Non-current
215,495 GBP2023-12-31
318,845 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
6,578 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,172,129 GBP2023-12-31
5,981,827 GBP2022-12-31
Corporation Tax Payable
Current
531,000 GBP2023-12-31
405,721 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,388,943 GBP2023-12-31
1,351,647 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,001 shares2023-12-31