Average Number of Employees
332023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Turnover/Revenue
15,272,650 GBP2023-01-01 ~ 2023-12-31
14,280,880 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,993,774 GBP2023-01-01 ~ 2023-12-31
-8,836,752 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,278,876 GBP2023-01-01 ~ 2023-12-31
5,444,128 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,851,054 GBP2023-01-01 ~ 2023-12-31
-5,372,738 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-343,911 GBP2023-01-01 ~ 2023-12-31
75,900 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-345,927 GBP2023-01-01 ~ 2023-12-31
70,405 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-286,496 GBP2023-01-01 ~ 2023-12-31
108,910 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,461,912 GBP2023-12-31
2,653,817 GBP2022-12-31
Fixed Assets - Investments
47,269 GBP2023-12-31
47,269 GBP2022-12-31
Fixed Assets
2,509,181 GBP2023-12-31
2,701,086 GBP2022-12-31
Total Inventories
1,191,957 GBP2023-12-31
1,434,374 GBP2022-12-31
Debtors
Current
4,998,404 GBP2023-12-31
6,647,637 GBP2022-12-31
Cash at bank and in hand
2,072,038 GBP2023-12-31
1,168,206 GBP2022-12-31
Current Assets
8,262,399 GBP2023-12-31
9,250,217 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,353,009 GBP2023-12-31
-10,457,323 GBP2022-12-31
Net Current Assets/Liabilities
-1,090,610 GBP2023-12-31
-1,207,106 GBP2022-12-31
Total Assets Less Current Liabilities
1,418,571 GBP2023-12-31
1,493,980 GBP2022-12-31
Net Assets/Liabilities
657,788 GBP2023-12-31
944,285 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-342,212 GBP2023-12-31
-55,715 GBP2022-12-31
Equity
657,788 GBP2023-12-31
944,285 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
407,401 GBP2023-01-01 ~ 2023-12-31
436,679 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
2,072,038 GBP2023-12-31
1,168,206 GBP2022-12-31
2,384,323 GBP2022-01-01
Audit Fees/Expenses
19,500 GBP2023-01-01 ~ 2023-12-31
19,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,958,112 GBP2023-01-01 ~ 2023-12-31
2,046,926 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
233,670 GBP2023-01-01 ~ 2023-12-31
252,080 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,239,601 GBP2023-01-01 ~ 2023-12-31
2,361,727 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-59,431 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-81,293 GBP2023-01-01 ~ 2023-12-31
13,377 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
323,871 GBP2023-12-31
332,606 GBP2022-12-31
Motor vehicles
40,195 GBP2023-12-31
40,195 GBP2022-12-31
Furniture and fittings
1,163,924 GBP2023-12-31
1,164,894 GBP2022-12-31
Office equipment
94,064 GBP2023-12-31
98,832 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,847,764 GBP2023-12-31
4,651,192 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,735 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-970 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-19,661 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
122,374 GBP2022-12-31
Motor vehicles
40,194 GBP2022-12-31
Furniture and fittings
647,303 GBP2022-12-31
Office equipment
79,518 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,997,375 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
35,004 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
197,701 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
10,600 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
407,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,735 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
148,643 GBP2023-12-31
Motor vehicles
40,194 GBP2023-12-31
Furniture and fittings
844,267 GBP2023-12-31
Office equipment
80,667 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,385,852 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
175,228 GBP2023-12-31
210,232 GBP2022-12-31
Motor vehicles
1 GBP2023-12-31
1 GBP2022-12-31
Furniture and fittings
319,657 GBP2023-12-31
517,591 GBP2022-12-31
Office equipment
13,397 GBP2023-12-31
19,314 GBP2022-12-31
Investments in Subsidiaries
47,269 GBP2023-12-31
47,269 GBP2022-12-31
Raw materials and consumables
1,191,957 GBP2023-12-31
1,434,374 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,384,733 GBP2023-12-31
3,130,427 GBP2022-12-31
Other Debtors
Current
2,613,671 GBP2023-12-31
3,517,210 GBP2022-12-31
Trade Creditors/Trade Payables
Current
292,782 GBP2023-12-31
550,660 GBP2022-12-31
Amounts owed to group undertakings
Current
4,260,592 GBP2023-12-31
3,822,193 GBP2022-12-31
Taxation/Social Security Payable
Current
427,888 GBP2023-12-31
187,629 GBP2022-12-31
Other Creditors
Current
4,371,747 GBP2023-12-31
5,896,841 GBP2022-12-31
Creditors
Current
9,353,009 GBP2023-12-31
10,457,323 GBP2022-12-31
Net Deferred Tax Liability/Asset
-125,515 GBP2023-12-31
-184,946 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
59,431 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-125,515 GBP2023-12-31
-184,946 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
1,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,039,500 GBP2023-12-31
1,142,000 GBP2022-12-31
Between one and five year
4,341,702 GBP2023-12-31
4,243,000 GBP2022-12-31
More than five year
9,954,123 GBP2023-12-31
3,701,282 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
15,335,325 GBP2023-12-31
9,086,282 GBP2022-12-31