Cost of Sales
-18,699,801 GBP2023-01-01 ~ 2023-12-31
-19,663,929 GBP2021-12-01 ~ 2022-12-31
Administrative Expenses
-4,145,308 GBP2023-01-01 ~ 2023-12-31
-4,010,354 GBP2021-12-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,820,873 GBP2023-01-01 ~ 2023-12-31
1,555,176 GBP2021-12-01 ~ 2022-12-31
Profit/Loss
1,367,581 GBP2023-01-01 ~ 2023-12-31
1,279,425 GBP2021-12-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,137,487 GBP2023-12-31
5,006,256 GBP2022-12-31
3,826,831 GBP2021-11-30
Dividends Paid
-236,350 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-100,000 GBP2021-12-01 ~ 2022-12-31
Property, Plant & Equipment
1,203,464 GBP2023-12-31
947,763 GBP2022-12-31
Debtors
5,463,170 GBP2023-12-31
6,870,328 GBP2022-12-31
Cash at bank and in hand
252,688 GBP2023-12-31
45,966 GBP2022-12-31
Current Assets
10,812,515 GBP2023-12-31
12,378,219 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,251,856 GBP2023-12-31
-7,700,468 GBP2022-12-31
Net Current Assets/Liabilities
5,560,659 GBP2023-12-31
4,677,751 GBP2022-12-31
Total Assets Less Current Liabilities
6,764,123 GBP2023-12-31
5,625,514 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-376,696 GBP2023-12-31
-438,636 GBP2022-12-31
Net Assets/Liabilities
6,178,156 GBP2023-12-31
5,046,925 GBP2022-12-31
Equity
Called up share capital
40,669 GBP2023-12-31
40,669 GBP2022-12-31
Equity
6,178,156 GBP2023-12-31
5,046,925 GBP2022-12-31
Audit Fees/Expenses
6,000 GBP2023-01-01 ~ 2023-12-31
15,400 GBP2021-12-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
552021-12-01 ~ 2022-12-31
Wages/Salaries
2,304,869 GBP2023-01-01 ~ 2023-12-31
2,437,896 GBP2021-12-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,359 GBP2023-01-01 ~ 2023-12-31
58,164 GBP2021-12-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,582,688 GBP2023-01-01 ~ 2023-12-31
2,762,031 GBP2021-12-01 ~ 2022-12-31
Director Remuneration
369,855 GBP2023-01-01 ~ 2023-12-31
510,825 GBP2021-12-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
69,318 GBP2023-01-01 ~ 2023-12-31
46,735 GBP2021-12-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
44,905 GBP2023-12-31
44,905 GBP2022-12-31
Plant and equipment
995,373 GBP2023-12-31
823,211 GBP2022-12-31
Furniture and fittings
359,071 GBP2023-12-31
301,554 GBP2022-12-31
Motor vehicles
1,401,956 GBP2023-12-31
1,159,828 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,801,305 GBP2023-12-31
2,329,498 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-93,262 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-93,262 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
27,318 GBP2023-12-31
22,828 GBP2022-12-31
Plant and equipment
647,778 GBP2023-12-31
568,506 GBP2022-12-31
Furniture and fittings
214,638 GBP2023-12-31
170,564 GBP2022-12-31
Motor vehicles
708,107 GBP2023-12-31
619,837 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,597,841 GBP2023-12-31
1,381,735 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
4,490 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
79,272 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
44,074 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
173,116 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
300,952 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-84,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-84,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
17,587 GBP2023-12-31
22,077 GBP2022-12-31
Plant and equipment
347,595 GBP2023-12-31
254,705 GBP2022-12-31
Furniture and fittings
144,433 GBP2023-12-31
130,990 GBP2022-12-31
Motor vehicles
693,849 GBP2023-12-31
539,991 GBP2022-12-31
Finished Goods/Goods for Resale
5,096,657 GBP2023-12-31
5,461,925 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,626,791 GBP2023-12-31
5,110,266 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
332,996 GBP2023-12-31
1,166,735 GBP2022-12-31
Other Debtors
Current
132,383 GBP2023-12-31
74,076 GBP2022-12-31
Prepayments/Accrued Income
Current
371,000 GBP2023-12-31
519,251 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,463,170 GBP2023-12-31
6,870,328 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
66,648 GBP2023-12-31
42,342 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,719,482 GBP2023-12-31
1,971,584 GBP2022-12-31
Corporation Tax Payable
Current
399,245 GBP2023-12-31
245,493 GBP2022-12-31
Other Taxation & Social Security Payable
Current
301,425 GBP2023-12-31
978,361 GBP2022-12-31
Other Creditors
Current
2,032,920 GBP2023-12-31
3,858,298 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
582,136 GBP2023-12-31
454,390 GBP2022-12-31
Creditors
Current
5,251,856 GBP2023-12-31
7,700,468 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
225,000 GBP2023-12-31
375,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
151,696 GBP2023-12-31
63,636 GBP2022-12-31
Creditors
Non-current
376,696 GBP2023-12-31
438,636 GBP2022-12-31
Bank Borrowings
375,000 GBP2023-12-31
525,000 GBP2022-12-31
Total Borrowings
Current
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Non-current
225,000 GBP2023-12-31
375,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
66,648 GBP2023-12-31
42,342 GBP2022-12-31
Minimum gross finance lease payments owing
218,344 GBP2023-12-31
105,978 GBP2022-12-31
Equity
Called up share capital
40,669 GBP2023-12-31
40,669 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,592 GBP2023-12-31
220,202 GBP2022-12-31
Between two and five year
216,267 GBP2023-12-31
211,552 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
387,859 GBP2023-12-31
431,754 GBP2022-12-31