Turnover/Revenue
17,271,369 GBP2023-01-01 ~ 2023-12-31
18,941,789 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,064,383 GBP2023-01-01 ~ 2023-12-31
-16,507,887 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,206,986 GBP2023-01-01 ~ 2023-12-31
2,433,902 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,058,768 GBP2023-01-01 ~ 2023-12-31
-2,065,141 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,986 GBP2023-01-01 ~ 2023-12-31
8,964 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
212,101 GBP2023-01-01 ~ 2023-12-31
426,631 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
190,096 GBP2023-01-01 ~ 2023-12-31
324,219 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
265,183 GBP2023-01-01 ~ 2023-12-31
446,180 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
20,842 GBP2023-12-31
26,942 GBP2022-12-31
Property, Plant & Equipment
302,594 GBP2023-12-31
3,507,546 GBP2022-12-31
Fixed Assets
323,436 GBP2023-12-31
3,534,488 GBP2022-12-31
Total Inventories
1,748,561 GBP2023-12-31
2,003,950 GBP2022-12-31
Debtors
Current
1,671,936 GBP2023-12-31
2,056,309 GBP2022-12-31
Cash at bank and in hand
526,917 GBP2023-12-31
482,806 GBP2022-12-31
Current Assets
3,947,414 GBP2023-12-31
4,544,785 GBP2022-12-31
Net Current Assets/Liabilities
2,030,516 GBP2023-12-31
997,669 GBP2022-12-31
Total Assets Less Current Liabilities
2,353,952 GBP2023-12-31
4,532,157 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-219,697 GBP2022-12-31
Net Assets/Liabilities
2,239,661 GBP2023-12-31
4,150,465 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Revaluation reserve
1,833,472 GBP2022-12-31
1,865,224 GBP2021-12-31
Retained earnings (accumulated losses)
2,229,661 GBP2023-12-31
2,306,993 GBP2022-12-31
2,004,061 GBP2021-12-31
Equity
2,239,661 GBP2023-12-31
4,150,465 GBP2022-12-31
3,879,285 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
190,096 GBP2023-01-01 ~ 2023-12-31
324,219 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
203,096 GBP2023-01-01 ~ 2023-12-31
450,359 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,175,987 GBP2023-01-01 ~ 2023-12-31
-175,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,175,987 GBP2023-01-01 ~ 2023-12-31
-175,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
101,614 GBP2023-01-01 ~ 2023-12-31
124,098 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,517,964 GBP2023-01-01 ~ 2023-12-31
1,429,546 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
150,229 GBP2023-01-01 ~ 2023-12-31
148,416 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,765,983 GBP2023-01-01 ~ 2023-12-31
1,706,642 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
292023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Average Number of Employees
512023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Director Remuneration
85,853 GBP2023-01-01 ~ 2023-12-31
61,498 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,160 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,383 GBP2023-01-01 ~ 2023-12-31
8,184 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
49,844 GBP2023-01-01 ~ 2023-12-31
81,060 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
66,203 GBP2023-12-31
56,066 GBP2022-12-31
Deferred Tax Liabilities
44,541 GBP2023-12-31
98,245 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
251,500 GBP2023-12-31
251,500 GBP2022-12-31
Intangible Assets - Gross Cost
251,500 GBP2023-12-31
251,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
230,658 GBP2023-12-31
224,558 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
230,658 GBP2023-12-31
224,558 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
6,100 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,100 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
20,842 GBP2023-12-31
26,942 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
184,691 GBP2023-12-31
3,474,691 GBP2022-12-31
Plant and equipment
429,676 GBP2023-12-31
392,708 GBP2022-12-31
Office equipment
252,347 GBP2023-12-31
221,391 GBP2022-12-31
Motor vehicles
197,174 GBP2023-12-31
186,070 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,063,888 GBP2023-12-31
4,274,860 GBP2022-12-31
Property, Plant & Equipment - Disposals
Office equipment
-1,364 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,713 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-3,313,077 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
93,885 GBP2023-12-31
141,084 GBP2022-12-31
Plant and equipment
341,669 GBP2023-12-31
319,218 GBP2022-12-31
Office equipment
217,745 GBP2023-12-31
210,987 GBP2022-12-31
Motor vehicles
107,995 GBP2023-12-31
96,025 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
761,294 GBP2023-12-31
767,314 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
37,452 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
22,451 GBP2023-01-01 ~ 2023-12-31
Office equipment
8,028 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
33,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,614 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Office equipment
-1,270 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,713 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-107,634 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
90,806 GBP2023-12-31
3,333,607 GBP2022-12-31
Plant and equipment
88,007 GBP2023-12-31
73,490 GBP2022-12-31
Office equipment
34,602 GBP2023-12-31
10,404 GBP2022-12-31
Motor vehicles
89,179 GBP2023-12-31
90,045 GBP2022-12-31
Finished Goods/Goods for Resale
1,748,561 GBP2023-12-31
2,003,950 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,419,604 GBP2023-12-31
1,895,731 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
2 GBP2023-12-31
2 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,671,936 GBP2023-12-31
2,056,309 GBP2022-12-31
Cash and Cash Equivalents
526,917 GBP2023-12-31
482,806 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
90,909 GBP2022-12-31
Non-current, Amounts falling due after one year
219,697 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,541 GBP2023-12-31
98,245 GBP2022-12-31
Par Value of Share
Class 1 ordinary share, Non-cumulative
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
9,998 shares2023-12-31
9,998 shares2022-12-31
Number of Shares Issued (Fully Paid)
10,000 shares2023-12-31
10,000 shares2022-12-31
Nominal value of allotted share capital
10,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
219,697 GBP2022-12-31
Current
90,909 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
284,303 GBP2023-12-31
173,705 GBP2022-12-31
Between two and five year
770,510 GBP2023-12-31
191,442 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,054,813 GBP2023-12-31
365,147 GBP2022-12-31
Dividend per share (interim)
212.602023-01-01 ~ 2023-12-31