Average Number of Employees
1312023-01-01 ~ 2023-12-31
1452022-01-01 ~ 2022-12-31
Turnover/Revenue
17,422,084 GBP2023-01-01 ~ 2023-12-31
18,900,756 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,032,289 GBP2023-01-01 ~ 2023-12-31
-13,664,233 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,389,795 GBP2023-01-01 ~ 2023-12-31
5,236,523 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,884,207 GBP2023-01-01 ~ 2023-12-31
-4,978,348 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-494,412 GBP2023-01-01 ~ 2023-12-31
258,175 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
778 GBP2023-01-01 ~ 2023-12-31
809 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-589,605 GBP2023-01-01 ~ 2023-12-31
201,983 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-732,846 GBP2023-01-01 ~ 2023-12-31
200,432 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,637,461 GBP2023-12-31
1,529,483 GBP2022-12-31
Fixed Assets - Investments
61,102 GBP2023-12-31
61,102 GBP2022-12-31
Fixed Assets
1,698,563 GBP2023-12-31
1,590,585 GBP2022-12-31
Total Inventories
57,900 GBP2023-12-31
77,741 GBP2022-12-31
Debtors
Current
9,065,310 GBP2023-12-31
8,876,708 GBP2022-12-31
Cash at bank and in hand
113,104 GBP2023-12-31
881,884 GBP2022-12-31
Current Assets
9,236,314 GBP2023-12-31
9,836,333 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,349,330 GBP2023-12-31
-3,512,291 GBP2022-12-31
Net Current Assets/Liabilities
5,886,984 GBP2023-12-31
6,324,042 GBP2022-12-31
Total Assets Less Current Liabilities
7,585,547 GBP2023-12-31
7,914,627 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-310,130 GBP2023-12-31
Net Assets/Liabilities
7,181,781 GBP2023-12-31
7,914,627 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
7,181,681 GBP2023-12-31
7,914,527 GBP2022-12-31
7,714,095 GBP2022-01-01
Equity
7,181,781 GBP2023-12-31
7,914,627 GBP2022-12-31
7,714,195 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-732,846 GBP2023-01-01 ~ 2023-12-31
200,432 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-732,846 GBP2023-01-01 ~ 2023-12-31
200,432 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-732,846 GBP2023-01-01 ~ 2023-12-31
200,432 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,650 GBP2023-01-01 ~ 2023-12-31
10,275 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,414,025 GBP2023-01-01 ~ 2023-12-31
5,408,111 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
513,143 GBP2023-01-01 ~ 2023-12-31
517,104 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,173,228 GBP2023-01-01 ~ 2023-12-31
6,141,335 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
155,525 GBP2023-01-01 ~ 2023-12-31
224,077 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
143,241 GBP2023-01-01 ~ 2023-12-31
1,551 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-138,675 GBP2023-01-01 ~ 2023-12-31
38,377 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,318,737 GBP2023-12-31
4,722,199 GBP2022-12-31
Furniture and fittings
1,463,973 GBP2023-12-31
1,463,973 GBP2022-12-31
Other
171,990 GBP2023-12-31
147,406 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,954,700 GBP2023-12-31
6,333,578 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,045,541 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-2,045,541 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,474,049 GBP2022-12-31
Furniture and fittings
1,302,341 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,804,095 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
256,401 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
57,813 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
328,955 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
109,648 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
109,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,925,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,925,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,914,639 GBP2023-12-31
Furniture and fittings
1,360,154 GBP2023-12-31
Other
42,446 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,317,239 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
1,404,098 GBP2023-12-31
1,248,150 GBP2022-12-31
Furniture and fittings
103,819 GBP2023-12-31
161,632 GBP2022-12-31
Other
129,544 GBP2023-12-31
119,701 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
526,517 GBP2023-12-31
Raw materials and consumables
57,900 GBP2023-12-31
77,741 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,011,609 GBP2023-12-31
2,771,284 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,480,925 GBP2023-12-31
5,460,850 GBP2022-12-31
Other Debtors
Current
9,953 GBP2023-12-31
Prepayments/Accrued Income
Current
537,625 GBP2023-12-31
516,828 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
25,198 GBP2023-12-31
78,141 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
49,605 GBP2022-12-31
Bank Overdrafts
-1,093 GBP2023-12-31
Current
1,093 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,157,305 GBP2023-12-31
1,385,168 GBP2022-12-31
Amounts owed to group undertakings
Current
114,303 GBP2023-12-31
78,194 GBP2022-12-31
Taxation/Social Security Payable
Current
543,830 GBP2023-12-31
613,999 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
143,138 GBP2023-12-31
2,931 GBP2022-12-31
Other Creditors
Current
61,921 GBP2023-12-31
102,480 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
82,491 GBP2023-12-31
112,064 GBP2022-12-31
Creditors
Current
3,349,330 GBP2023-12-31
3,512,291 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
310,130 GBP2023-12-31
Net Deferred Tax Liability/Asset
-93,636 GBP2023-12-31
49,605 GBP2022-12-31
51,156 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-143,241 GBP2023-01-01 ~ 2023-12-31
-1,551 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-98,784 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
670,000 GBP2023-12-31
670,000 GBP2022-12-31
Between one and five year
2,680,000 GBP2023-12-31
2,680,000 GBP2022-12-31
More than five year
1,429,732 GBP2023-12-31
2,099,732 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,779,732 GBP2023-12-31
5,449,732 GBP2022-12-31