Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
25,324,750 GBP2023-01-01 ~ 2023-12-31
28,752,665 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,308,569 GBP2023-01-01 ~ 2023-12-31
20,939,546 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,016,181 GBP2023-01-01 ~ 2023-12-31
7,813,119 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,975,486 GBP2023-01-01 ~ 2023-12-31
5,959,903 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,363,855 GBP2023-01-01 ~ 2023-12-31
2,155,939 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,829 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
369,837 GBP2023-01-01 ~ 2023-12-31
296,993 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,006,847 GBP2023-01-01 ~ 2023-12-31
1,858,946 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
131,970 GBP2023-01-01 ~ 2023-12-31
208,070 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
874,877 GBP2023-01-01 ~ 2023-12-31
1,650,876 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
874,877 GBP2023-01-01 ~ 2023-12-31
1,650,876 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,558,855 GBP2023-12-31
1,268,995 GBP2022-12-31
Total Inventories
1,627,400 GBP2023-12-31
1,240,573 GBP2022-12-31
Debtors
10,019,467 GBP2023-12-31
12,471,303 GBP2022-12-31
Cash at bank and in hand
272,032 GBP2023-12-31
43,219 GBP2022-12-31
Current Assets
11,918,899 GBP2023-12-31
13,755,095 GBP2022-12-31
Creditors
Current
4,275,673 GBP2023-12-31
5,844,438 GBP2022-12-31
Net Current Assets/Liabilities
7,643,226 GBP2023-12-31
7,910,657 GBP2022-12-31
Total Assets Less Current Liabilities
9,202,081 GBP2023-12-31
9,179,652 GBP2022-12-31
Net Assets/Liabilities
7,524,119 GBP2023-12-31
7,273,692 GBP2022-12-31
Equity
Called up share capital
860 GBP2023-12-31
860 GBP2022-12-31
860 GBP2021-12-31
Capital redemption reserve
140 GBP2023-12-31
140 GBP2022-12-31
140 GBP2021-12-31
Retained earnings (accumulated losses)
7,523,119 GBP2023-12-31
7,272,692 GBP2022-12-31
6,587,176 GBP2021-12-31
Equity
7,524,119 GBP2023-12-31
7,273,692 GBP2022-12-31
6,588,176 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-624,450 GBP2023-01-01 ~ 2023-12-31
-965,360 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-624,450 GBP2023-01-01 ~ 2023-12-31
-965,360 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
874,877 GBP2023-01-01 ~ 2023-12-31
1,650,876 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,900,354 GBP2023-01-01 ~ 2023-12-31
5,757,919 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
530,877 GBP2023-01-01 ~ 2023-12-31
532,780 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,943 GBP2023-01-01 ~ 2023-12-31
141,629 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,565,174 GBP2023-01-01 ~ 2023-12-31
6,432,328 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2362023-01-01 ~ 2023-12-31
2412022-01-01 ~ 2022-12-31
Director Remuneration
83,768 GBP2023-01-01 ~ 2023-12-31
73,246 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
348,140 GBP2023-01-01 ~ 2023-12-31
381,744 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,760 GBP2023-01-01 ~ 2023-12-31
11,600 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
73,336 GBP2023-01-01 ~ 2023-12-31
231,931 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
251,712 GBP2023-01-01 ~ 2023-12-31
353,200 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
305,113 GBP2023-12-31
305,113 GBP2022-12-31
Plant and equipment
4,205,371 GBP2023-12-31
3,698,091 GBP2022-12-31
Furniture and fittings
316,026 GBP2023-12-31
316,026 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
264,107 GBP2023-12-31
232,738 GBP2022-12-31
Plant and equipment
2,983,123 GBP2023-12-31
2,723,363 GBP2022-12-31
Furniture and fittings
312,052 GBP2023-12-31
308,316 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
31,369 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
259,760 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,736 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
41,006 GBP2023-12-31
72,375 GBP2022-12-31
Plant and equipment
1,222,248 GBP2023-12-31
974,728 GBP2022-12-31
Furniture and fittings
3,974 GBP2023-12-31
7,710 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
753,783 GBP2023-12-31
723,000 GBP2022-12-31
Computers
745,197 GBP2023-12-31
695,015 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,325,490 GBP2023-12-31
5,737,245 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-107,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-107,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
565,953 GBP2023-12-31
604,973 GBP2022-12-31
Computers
641,400 GBP2023-12-31
598,860 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,766,635 GBP2023-12-31
4,468,250 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
68,186 GBP2023-01-01 ~ 2023-12-31
Computers
42,540 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
405,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-107,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-107,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
187,830 GBP2023-12-31
118,027 GBP2022-12-31
Computers
103,797 GBP2023-12-31
96,155 GBP2022-12-31
Raw Materials
1,627,400 GBP2023-12-31
1,240,573 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,272,276 GBP2023-12-31
3,206,131 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,427,543 GBP2023-12-31
8,928,827 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
82,664 GBP2023-12-31
103,069 GBP2022-12-31
Prepayments/Accrued Income
Current
236,984 GBP2023-12-31
233,276 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,019,467 GBP2023-12-31
12,471,303 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
600,000 GBP2023-12-31
600,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
142,576 GBP2023-12-31
33,471 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,831,449 GBP2023-12-31
1,315,894 GBP2022-12-31
Amounts owed to group undertakings
Current
59,716 GBP2023-12-31
1,493,520 GBP2022-12-31
Other Taxation & Social Security Payable
Current
119,825 GBP2023-12-31
115,063 GBP2022-12-31
Other Creditors
Current
1,215,276 GBP2023-12-31
1,565,225 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
107,293 GBP2023-12-31
460,639 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
950,000 GBP2023-12-31
1,550,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
424,185 GBP2023-12-31
110,825 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
600,000 GBP2023-12-31
600,000 GBP2022-12-31
Non-current, Between one and two years
600,000 GBP2023-12-31
600,000 GBP2022-12-31
Non-current, Between two and five year
350,000 GBP2023-12-31
950,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
424,185 GBP2023-12-31
110,825 GBP2022-12-31
hire purchase agreements
566,761 GBP2023-12-31
144,296 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
630,860 GBP2023-12-31
780,925 GBP2022-12-31
Between one and five year
1,426,758 GBP2023-12-31
1,888,597 GBP2022-12-31
More than five year
117,389 GBP2023-12-31
281,799 GBP2022-12-31
All periods
2,175,007 GBP2023-12-31
2,951,321 GBP2022-12-31
Bank Borrowings
Secured
1,550,000 GBP2023-12-31
2,150,000 GBP2022-12-31
Total Borrowings
Secured
3,305,280 GBP2023-12-31
3,795,358 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,777 GBP2023-12-31
245,135 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
860 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
874,877 GBP2023-01-01 ~ 2023-12-31