Turnover/Revenue
20,798,075 GBP2023-01-01 ~ 2023-12-31
21,852,932 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,855,167 GBP2023-01-01 ~ 2023-12-31
-18,481,727 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,942,908 GBP2023-01-01 ~ 2023-12-31
3,371,205 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-29,519 GBP2023-01-01 ~ 2023-12-31
-35,044 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,175,361 GBP2023-01-01 ~ 2023-12-31
-1,947,070 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
738,028 GBP2023-01-01 ~ 2023-12-31
1,389,091 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
603,096 GBP2023-01-01 ~ 2023-12-31
1,367,418 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
457,618 GBP2023-01-01 ~ 2023-12-31
1,112,055 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-650,000 GBP2023-01-01 ~ 2023-12-31
-1,315,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,200 GBP2022-12-31
Property, Plant & Equipment
3,002,480 GBP2023-12-31
3,061,235 GBP2022-12-31
Fixed Assets
3,002,480 GBP2023-12-31
3,064,435 GBP2022-12-31
Total Inventories
6,849,166 GBP2023-12-31
2,964,749 GBP2022-12-31
Debtors
Current
194,274 GBP2023-12-31
381,320 GBP2022-12-31
Cash at bank and in hand
533,517 GBP2023-12-31
1,196,408 GBP2022-12-31
Current Assets
7,576,957 GBP2023-12-31
4,542,477 GBP2022-12-31
Net Current Assets/Liabilities
1,514,865 GBP2023-12-31
1,660,535 GBP2022-12-31
Total Assets Less Current Liabilities
4,517,345 GBP2023-12-31
4,724,970 GBP2022-12-31
Net Assets/Liabilities
4,528,398 GBP2023-12-31
4,720,780 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
Revaluation reserve
902,888 GBP2023-12-31
902,888 GBP2022-12-31
Retained earnings (accumulated losses)
3,625,210 GBP2023-12-31
3,817,592 GBP2022-12-31
Equity
4,528,398 GBP2023-12-31
4,720,780 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
90,980 GBP2023-01-01 ~ 2023-12-31
103,745 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
372023-01-01 ~ 2023-12-31
462022-01-01 ~ 2022-12-31
Director Remuneration
32,428 GBP2023-01-01 ~ 2023-12-31
17,810 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,345 GBP2023-01-01 ~ 2023-12-31
12,346 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,243 GBP2023-01-01 ~ 2023-12-31
-2,921 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Other
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Intangible Assets - Gross Cost
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
20,000 GBP2023-12-31
16,800 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,200 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
3,200 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
324,800 GBP2023-12-31
324,800 GBP2022-12-31
Motor vehicles
302,775 GBP2023-12-31
300,050 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,627,575 GBP2023-12-31
3,624,850 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-29,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-29,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
150,000 GBP2023-12-31
100,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
304,828 GBP2023-12-31
298,171 GBP2022-12-31
Motor vehicles
170,267 GBP2023-12-31
165,444 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
625,095 GBP2023-12-31
563,615 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,000 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
6,657 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-29,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,850,000 GBP2023-12-31
2,900,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
19,972 GBP2023-12-31
26,629 GBP2022-12-31
Motor vehicles
132,508 GBP2023-12-31
134,606 GBP2022-12-31
Other types of inventories not specified separately
6,849,166 GBP2023-12-31
2,964,749 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
50,458 GBP2023-12-31
46,836 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
262,971 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
194,274 GBP2023-12-31
381,320 GBP2022-12-31
Cash and Cash Equivalents
533,517 GBP2023-12-31
1,196,408 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
4,311,399 GBP2023-12-31
1,319,782 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-11,053 GBP2023-12-31
4,190 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
100 shares2023-12-31
100 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
100 shares2023-12-31
100 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
100 shares2023-12-31
100 shares2022-12-31
Number of Shares Issued (Fully Paid)
300 shares2023-12-31
300 shares2022-12-31
Nominal value of allotted share capital
300 GBP2023-01-01 ~ 2023-12-31
300 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Current
130,574 GBP2022-12-31
Other Remaining Borrowings
Current
4,311,399 GBP2023-12-31
1,189,208 GBP2022-12-31
Total Borrowings
Current
4,311,399 GBP2023-12-31
1,319,782 GBP2022-12-31