Turnover/Revenue
34,817,396 GBP2023-01-01 ~ 2023-12-31
39,144,471 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,097,603 GBP2023-01-01 ~ 2023-12-31
-23,328,790 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
14,719,793 GBP2023-01-01 ~ 2023-12-31
15,815,681 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,795,498 GBP2023-01-01 ~ 2023-12-31
-8,170,255 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,014,335 GBP2023-01-01 ~ 2023-12-31
7,870,466 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,824,002 GBP2023-01-01 ~ 2023-12-31
7,689,815 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,787,670 GBP2023-01-01 ~ 2023-12-31
7,124,640 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,787,670 GBP2023-01-01 ~ 2023-12-31
7,124,640 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,599,527 GBP2023-12-31
2,703,834 GBP2022-12-31
Property, Plant & Equipment
2,220,058 GBP2023-12-31
2,989,978 GBP2022-12-31
Fixed Assets
4,819,585 GBP2023-12-31
5,693,812 GBP2022-12-31
Total Inventories
2,372,904 GBP2023-12-31
1,688,262 GBP2022-12-31
Debtors
Current
11,214,969 GBP2023-12-31
13,144,305 GBP2022-12-31
Cash at bank and in hand
2,916,618 GBP2023-12-31
1,306,217 GBP2022-12-31
Current Assets
16,504,491 GBP2023-12-31
16,138,784 GBP2022-12-31
Net Current Assets/Liabilities
6,638,201 GBP2023-12-31
6,256,162 GBP2022-12-31
Total Assets Less Current Liabilities
11,457,786 GBP2023-12-31
11,949,974 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-268,409 GBP2023-12-31
-418,484 GBP2022-12-31
Net Assets/Liabilities
10,952,538 GBP2023-12-31
11,164,868 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
10,952,438 GBP2023-12-31
11,164,768 GBP2022-12-31
9,040,128 GBP2021-12-31
Equity
10,952,538 GBP2023-12-31
11,164,868 GBP2022-12-31
9,040,228 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,787,670 GBP2023-01-01 ~ 2023-12-31
7,124,640 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2023-01-01 ~ 2023-12-31
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,000,000 GBP2023-01-01 ~ 2023-12-31
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,153,921 GBP2023-01-01 ~ 2023-12-31
1,138,900 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,388,013 GBP2023-01-01 ~ 2023-12-31
5,302,823 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
590,586 GBP2023-01-01 ~ 2023-12-31
613,063 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,061,696 GBP2023-01-01 ~ 2023-12-31
6,040,865 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
772023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Average Number of Employees
1532023-01-01 ~ 2023-12-31
1612022-01-01 ~ 2022-12-31
Director Remuneration
6,000 GBP2023-01-01 ~ 2023-12-31
6,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,650 GBP2023-01-01 ~ 2023-12-31
16,770 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-129,783 GBP2023-01-01 ~ 2023-12-31
-99,432 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,368,640 GBP2023-01-01 ~ 2023-12-31
1,461,065 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
5,476,415 GBP2023-12-31
4,658,472 GBP2022-12-31
Intangible Assets - Gross Cost
5,476,415 GBP2023-12-31
4,658,472 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,876,888 GBP2023-12-31
1,954,638 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,876,888 GBP2023-12-31
1,954,638 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
922,250 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
922,250 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
2,599,527 GBP2023-12-31
2,703,834 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,065,699 GBP2023-12-31
1,988,067 GBP2022-12-31
Tools/Equipment for furniture and fittings
223,795 GBP2023-12-31
223,795 GBP2022-12-31
Motor vehicles
1,577,726 GBP2023-12-31
1,357,289 GBP2022-12-31
Plant and equipment
6,478,211 GBP2023-12-31
6,438,371 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,697,195 GBP2023-12-31
10,348,104 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-34,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-34,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,658,519 GBP2023-12-31
1,555,096 GBP2022-12-31
Tools/Equipment for furniture and fittings
215,804 GBP2023-12-31
196,951 GBP2022-12-31
Motor vehicles
1,146,117 GBP2023-12-31
1,027,481 GBP2022-12-31
Plant and equipment
5,131,706 GBP2023-12-31
4,272,756 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,477,137 GBP2023-12-31
7,358,126 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
103,423 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
18,853 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
153,546 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
858,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,153,921 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-34,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
407,180 GBP2023-12-31
432,971 GBP2022-12-31
Tools/Equipment for furniture and fittings
7,991 GBP2023-12-31
26,844 GBP2022-12-31
Motor vehicles
431,609 GBP2023-12-31
329,808 GBP2022-12-31
Plant and equipment
1,346,505 GBP2023-12-31
2,165,615 GBP2022-12-31
Raw materials and consumables
2,233,101 GBP2023-12-31
1,675,200 GBP2022-12-31
Value of work in progress
139,803 GBP2023-12-31
13,062 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,002,836 GBP2023-12-31
5,967,488 GBP2022-12-31
Other Debtors
Current
284,749 GBP2023-12-31
234,914 GBP2022-12-31
Prepayments
Current
101,439 GBP2023-12-31
131,576 GBP2022-12-31
Cash and Cash Equivalents
2,916,618 GBP2023-12-31
1,306,217 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,276,556 GBP2023-12-31
1,727,416 GBP2022-12-31
Trade Creditors/Trade Payables
2,538,949 GBP2023-12-31
2,993,642 GBP2022-12-31
Taxation/Social Security Payable
616,289 GBP2023-12-31
234,766 GBP2022-12-31
Other Creditors
2,412,543 GBP2023-12-31
3,070,267 GBP2022-12-31
Corporation Tax Payable
2,304,489 GBP2023-12-31
1,734,757 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
268,409 GBP2023-12-31
418,484 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
236,839 GBP2023-12-31
366,622 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
236,839 GBP2023-12-31
366,622 GBP2022-12-31
Deferred Tax Liabilities
236,839 GBP2023-12-31
366,622 GBP2022-12-31
Bank Borrowings
Current
1,144,755 GBP2022-12-31
Bank Overdrafts
Current
1,059,463 GBP2023-12-31
359,070 GBP2022-12-31
Total Borrowings
Current
1,276,556 GBP2023-12-31
1,727,416 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
217,093 GBP2023-12-31
223,591 GBP2022-12-31
Minimum gross finance lease payments owing
485,502 GBP2023-12-31
642,074 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,168 GBP2023-12-31
2,560 GBP2022-12-31
Between two and five year
13,546 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
17,714 GBP2023-12-31
2,560 GBP2022-12-31