Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
36,267,670 GBP2023-01-01 ~ 2023-12-31
32,690,945 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,257,530 GBP2023-01-01 ~ 2023-12-31
11,071,205 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
24,010,140 GBP2023-01-01 ~ 2023-12-31
21,619,740 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
21,833,127 GBP2023-01-01 ~ 2023-12-31
20,617,528 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,177,013 GBP2023-01-01 ~ 2023-12-31
1,002,212 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
68,075 GBP2023-01-01 ~ 2023-12-31
4,889 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
429 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,244,659 GBP2023-01-01 ~ 2023-12-31
1,007,101 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
505,065 GBP2023-01-01 ~ 2023-12-31
334,982 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,739,594 GBP2023-01-01 ~ 2023-12-31
672,119 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
807,145 GBP2023-12-31
986,225 GBP2022-12-31
Property, Plant & Equipment
1,956,740 GBP2023-12-31
2,470,570 GBP2022-12-31
Fixed Assets - Investments
8,750 GBP2023-12-31
6,250 GBP2022-12-31
Fixed Assets
2,772,635 GBP2023-12-31
3,463,045 GBP2022-12-31
Total Inventories
154,949 GBP2023-12-31
139,547 GBP2022-12-31
Debtors
418,217 GBP2023-12-31
700,355 GBP2022-12-31
Cash at bank and in hand
4,902,235 GBP2023-12-31
5,681,233 GBP2022-12-31
Current Assets
5,475,401 GBP2023-12-31
6,521,135 GBP2022-12-31
Creditors
Current
2,974,094 GBP2023-12-31
4,088,938 GBP2022-12-31
Net Current Assets/Liabilities
2,501,307 GBP2023-12-31
2,432,197 GBP2022-12-31
Total Assets Less Current Liabilities
5,273,942 GBP2023-12-31
5,895,242 GBP2022-12-31
Creditors
Non-current
-9,971 GBP2022-12-31
Net Assets/Liabilities
5,071,455 GBP2023-12-31
5,579,351 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
5,071,355 GBP2023-12-31
5,579,251 GBP2022-12-31
7,529,499 GBP2021-12-31
Equity
5,071,455 GBP2023-12-31
5,579,351 GBP2022-12-31
7,529,599 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,247,490 GBP2023-01-01 ~ 2023-12-31
-2,622,367 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,247,490 GBP2023-01-01 ~ 2023-12-31
-2,622,367 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,739,594 GBP2023-01-01 ~ 2023-12-31
672,119 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,739,594 GBP2023-01-01 ~ 2023-12-31
672,119 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,957,923 GBP2023-01-01 ~ 2023-12-31
8,204,950 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
500,895 GBP2023-01-01 ~ 2023-12-31
451,060 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,945 GBP2023-01-01 ~ 2023-12-31
119,231 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,623,763 GBP2023-01-01 ~ 2023-12-31
8,775,241 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
8132023-01-01 ~ 2023-12-31
7672022-01-01 ~ 2022-12-31
Director Remuneration
28,719 GBP2023-01-01 ~ 2023-12-31
27,206 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
758,875 GBP2023-01-01 ~ 2023-12-31
908,887 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
608,498 GBP2023-01-01 ~ 2023-12-31
180,977 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
527,944 GBP2023-01-01 ~ 2023-12-31
191,349 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
3,181,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
150,000 GBP2022-12-31
Intangible Assets - Gross Cost
3,331,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,458,355 GBP2023-12-31
2,286,775 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
65,500 GBP2023-12-31
58,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,523,855 GBP2023-12-31
2,344,775 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
171,580 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
7,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
179,080 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
722,645 GBP2023-12-31
894,225 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
84,500 GBP2023-12-31
92,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,396,675 GBP2023-12-31
8,211,670 GBP2022-12-31
Motor vehicles
301,401 GBP2023-12-31
287,300 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,698,076 GBP2023-12-31
8,498,970 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-45,939 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-45,939 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,566,585 GBP2023-12-31
5,877,753 GBP2022-12-31
Motor vehicles
174,751 GBP2023-12-31
150,647 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,741,336 GBP2023-12-31
6,028,400 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
688,832 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
70,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
758,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-45,939 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-45,939 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,830,090 GBP2023-12-31
2,333,917 GBP2022-12-31
Motor vehicles
126,650 GBP2023-12-31
136,653 GBP2022-12-31
Merchandise
154,949 GBP2023-12-31
139,547 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
233,659 GBP2023-12-31
320,116 GBP2022-12-31
Other Debtors
Current
10,775 GBP2023-12-31
17,300 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
239,023 GBP2022-12-31
Prepayments/Accrued Income
Current
173,783 GBP2023-12-31
123,916 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
418,217 GBP2023-12-31
700,355 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,268 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,045,334 GBP2023-12-31
918,748 GBP2022-12-31
Corporation Tax Payable
Current
89,475 GBP2023-12-31
Other Taxation & Social Security Payable
Current
925,944 GBP2023-12-31
1,139,350 GBP2022-12-31
Accrued Liabilities
Current
913,341 GBP2023-12-31
2,027,572 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,971 GBP2022-12-31
Between one and five year, hire purchase agreements
9,971 GBP2022-12-31
hire purchase agreements
13,239 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
307,578 GBP2023-12-31
331,548 GBP2022-12-31
Between one and five year
935,846 GBP2023-12-31
996,016 GBP2022-12-31
More than five year
459,564 GBP2023-12-31
647,820 GBP2022-12-31
All periods
1,702,988 GBP2023-12-31
1,975,384 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
202,487 GBP2023-12-31
305,920 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,739,594 GBP2023-01-01 ~ 2023-12-31