Average Number of Employees
722023-01-01 ~ 2023-12-31
432022-01-01 ~ 2022-12-31
Intangible Assets
236,650 GBP2023-12-31
223,559 GBP2022-12-31
Property, Plant & Equipment
680,178 GBP2023-12-31
531,091 GBP2022-12-31
Fixed Assets
916,828 GBP2023-12-31
754,650 GBP2022-12-31
Total Inventories
178,699 GBP2023-12-31
183,611 GBP2022-12-31
Debtors
Current
92,540 GBP2023-12-31
37,350 GBP2022-12-31
Cash at bank and in hand
1,264,116 GBP2023-12-31
204,383 GBP2022-12-31
Current Assets
1,535,355 GBP2023-12-31
425,344 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,292,315 GBP2023-12-31
-967,089 GBP2022-12-31
Net Current Assets/Liabilities
243,040 GBP2023-12-31
-541,745 GBP2022-12-31
Total Assets Less Current Liabilities
1,159,868 GBP2023-12-31
212,905 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-319,160 GBP2023-12-31
-263,333 GBP2022-12-31
Net Assets/Liabilities
629,669 GBP2023-12-31
-219,928 GBP2022-12-31
Equity
Called up share capital
66,667 GBP2023-12-31
66,667 GBP2022-12-31
Share premium
108,333 GBP2023-12-31
108,333 GBP2022-12-31
Retained earnings (accumulated losses)
454,669 GBP2023-12-31
-394,928 GBP2022-12-31
Equity
629,669 GBP2023-12-31
-219,928 GBP2022-12-31
Intangible Assets - Gross Cost
Computer software
407,541 GBP2023-12-31
367,356 GBP2022-12-31
Goodwill
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Intangible Assets - Gross Cost
412,541 GBP2023-12-31
372,356 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,000 GBP2023-12-31
4,667 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
175,891 GBP2023-12-31
148,796 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
27,095 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
333 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
134,111 GBP2023-12-31
134,111 GBP2022-12-31
Plant and equipment
718,025 GBP2023-12-31
1,303,796 GBP2022-12-31
Motor vehicles
345,903 GBP2023-12-31
93,919 GBP2022-12-31
Computers
318,042 GBP2023-12-31
300,299 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,516,081 GBP2023-12-31
1,832,125 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-614,422 GBP2023-01-01 ~ 2023-12-31
Computers
-174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-614,596 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
833,883 GBP2022-12-31
Motor vehicles
67,844 GBP2022-12-31
Computers
265,196 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,301,034 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
35,768 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
16,287 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
14,255 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
66,310 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
35,737 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
35,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-567,168 GBP2023-01-01 ~ 2023-12-31
Computers
-10 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-567,178 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
302,483 GBP2023-12-31
Motor vehicles
119,868 GBP2023-12-31
Computers
279,441 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
835,903 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
415,542 GBP2023-12-31
469,913 GBP2022-12-31
Motor vehicles
226,035 GBP2023-12-31
26,075 GBP2022-12-31
Computers
38,601 GBP2023-12-31
35,103 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
171,768 GBP2023-12-31
Under hire purchased contracts or finance leases
171,768 GBP2023-12-31
Finished Goods/Goods for Resale
178,699 GBP2023-12-31
183,611 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
32,577 GBP2023-12-31
28,518 GBP2022-12-31
Other Debtors
Current
1,947 GBP2023-12-31
Prepayments/Accrued Income
Current
58,016 GBP2023-12-31
8,832 GBP2022-12-31
Cash and Cash Equivalents
1,264,116 GBP2023-12-31
204,383 GBP2022-12-31
Bank Borrowings
Current
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
107,956 GBP2023-12-31
164,439 GBP2022-12-31
Corporation Tax Payable
Current
228,168 GBP2023-12-31
102,541 GBP2022-12-31
Taxation/Social Security Payable
Current
565,902 GBP2023-12-31
543,223 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
36,678 GBP2023-12-31
Other Creditors
Current
215,626 GBP2023-12-31
27,003 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
37,985 GBP2023-12-31
29,883 GBP2022-12-31
Creditors
Current
1,292,315 GBP2023-12-31
967,089 GBP2022-12-31
Bank Borrowings
Non-current
183,333 GBP2023-12-31
263,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
135,827 GBP2023-12-31
Creditors
Non-current
319,160 GBP2023-12-31
263,333 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Non-current, Between two and five year
83,333 GBP2023-12-31
163,333 GBP2022-12-31
Total Borrowings
283,333 GBP2023-12-31
363,333 GBP2022-12-31
Minimum gross finance lease payments owing
172,505 GBP2023-12-31
Net Deferred Tax Liability/Asset
-211,039 GBP2023-12-31
-169,500 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-41,539 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-211,749 GBP2023-12-31
-173,185 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
666,670 shares2023-12-31
666,670 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31