Turnover/Revenue
18,204,029 GBP2023-01-01 ~ 2023-12-31
15,706,534 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,523,175 GBP2023-01-01 ~ 2023-12-31
-8,982,802 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,680,854 GBP2023-01-01 ~ 2023-12-31
6,723,732 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,388,184 GBP2023-01-01 ~ 2023-12-31
-6,700,168 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,778 GBP2023-01-01 ~ 2023-12-31
378 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-6,526 GBP2023-01-01 ~ 2023-12-31
-4,775 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
319,811 GBP2023-01-01 ~ 2023-12-31
25,626 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
228,907 GBP2023-01-01 ~ 2023-12-31
-2,538 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
228,907 GBP2023-01-01 ~ 2023-12-31
-2,538 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
85,232 GBP2023-12-31
92,557 GBP2022-12-31
Property, Plant & Equipment
773,178 GBP2023-12-31
1,033,208 GBP2022-12-31
Fixed Assets
862,160 GBP2023-12-31
1,129,515 GBP2022-12-31
Total Inventories
73,537 GBP2023-12-31
72,750 GBP2022-12-31
Debtors
Current
30,304 GBP2023-12-31
84,847 GBP2022-12-31
Cash at bank and in hand
3,459,029 GBP2023-12-31
2,647,723 GBP2022-12-31
Current Assets
3,562,870 GBP2023-12-31
2,805,320 GBP2022-12-31
Net Current Assets/Liabilities
1,653,925 GBP2023-12-31
1,238,733 GBP2022-12-31
Total Assets Less Current Liabilities
2,516,085 GBP2023-12-31
2,368,248 GBP2022-12-31
Net Assets/Liabilities
2,397,451 GBP2023-12-31
2,209,544 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
2,397,351 GBP2023-12-31
2,209,444 GBP2022-12-31
2,379,982 GBP2021-12-31
Equity
2,397,451 GBP2023-12-31
2,209,544 GBP2022-12-31
2,380,082 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
228,907 GBP2023-01-01 ~ 2023-12-31
-2,538 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-41,000 GBP2023-01-01 ~ 2023-12-31
-168,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-41,000 GBP2023-01-01 ~ 2023-12-31
-168,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
370,964 GBP2023-01-01 ~ 2023-12-31
414,363 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,635,284 GBP2023-01-01 ~ 2023-12-31
3,994,601 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
189,257 GBP2023-01-01 ~ 2023-12-31
173,011 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,134,332 GBP2023-01-01 ~ 2023-12-31
4,283,463 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
172023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Average Number of Employees
4342023-01-01 ~ 2023-12-31
4072022-01-01 ~ 2022-12-31
Director Remuneration
25,290 GBP2023-01-01 ~ 2023-12-31
22,045 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,800 GBP2023-01-01 ~ 2023-12-31
2,300 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,036 GBP2023-01-01 ~ 2023-12-31
28,164 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
79,953 GBP2023-01-01 ~ 2023-12-31
4,869 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
118,634 GBP2023-12-31
158,704 GBP2022-12-31
Deferred Tax Liabilities
118,634 GBP2023-12-31
158,704 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
461,400 GBP2023-12-31
461,400 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
90,000 GBP2023-12-31
90,000 GBP2022-12-31
Other
56,505 GBP2023-12-31
56,505 GBP2022-12-31
Intangible Assets - Gross Cost
607,905 GBP2023-12-31
607,905 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
461,400 GBP2023-12-31
461,400 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
38,500 GBP2023-12-31
34,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
522,673 GBP2023-12-31
515,348 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,325 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
51,500 GBP2023-12-31
56,000 GBP2022-12-31
Other
33,732 GBP2023-12-31
36,557 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,933,422 GBP2023-12-31
3,826,520 GBP2022-12-31
Office equipment
17,406 GBP2023-12-31
13,374 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,950,828 GBP2023-12-31
3,839,894 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,165,726 GBP2023-12-31
2,796,841 GBP2022-12-31
Office equipment
11,924 GBP2023-12-31
9,845 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,177,650 GBP2023-12-31
2,806,686 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
368,885 GBP2023-01-01 ~ 2023-12-31
Office equipment
2,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
370,964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
767,696 GBP2023-12-31
1,029,679 GBP2022-12-31
Office equipment
5,482 GBP2023-12-31
3,529 GBP2022-12-31
Raw materials and consumables
73,537 GBP2023-12-31
72,750 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
600 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
30,304 GBP2023-12-31
84,847 GBP2022-12-31
Cash and Cash Equivalents
3,459,029 GBP2023-12-31
2,647,723 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
118,634 GBP2023-12-31
158,704 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
75 shares2023-12-31
75 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
25 shares2023-12-31
25 shares2022-12-31
Number of Shares Issued (Fully Paid)
100 shares2023-12-31
100 shares2022-12-31
Nominal value of allotted share capital
100 GBP2023-01-01 ~ 2023-12-31
100 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
511,140 GBP2023-12-31
51,140 GBP2022-12-31
Between two and five year
2,044,560 GBP2023-12-31
2,044,560 GBP2022-12-31
More than five year
3,280,299 GBP2023-12-31
3,791,439 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,835,999 GBP2023-12-31
5,887,139 GBP2022-12-31