Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,809,624 GBP2023-01-01 ~ 2023-12-31
12,719,070 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,053,440 GBP2023-01-01 ~ 2023-12-31
6,890,186 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,756,184 GBP2023-01-01 ~ 2023-12-31
5,828,884 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,734,649 GBP2023-01-01 ~ 2023-12-31
4,752,329 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,028,935 GBP2023-01-01 ~ 2023-12-31
1,083,155 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-878 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,029,813 GBP2023-01-01 ~ 2023-12-31
1,083,155 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
263,044 GBP2023-01-01 ~ 2023-12-31
202,659 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
766,769 GBP2023-01-01 ~ 2023-12-31
880,496 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
766,769 GBP2023-01-01 ~ 2023-12-31
880,496 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
718,613 GBP2023-12-31
Property, Plant & Equipment
3,829,731 GBP2023-12-31
1,401,220 GBP2022-12-31
Fixed Assets
4,548,344 GBP2023-12-31
1,401,220 GBP2022-12-31
Total Inventories
48,496 GBP2023-12-31
45,585 GBP2022-12-31
Debtors
4,395,195 GBP2023-12-31
6,773,541 GBP2022-12-31
Cash at bank and in hand
649,352 GBP2023-12-31
1,035,276 GBP2022-12-31
Current Assets
5,093,043 GBP2023-12-31
7,854,402 GBP2022-12-31
Creditors
Current
2,419,258 GBP2023-12-31
2,205,203 GBP2022-12-31
Net Current Assets/Liabilities
2,673,785 GBP2023-12-31
5,649,199 GBP2022-12-31
Total Assets Less Current Liabilities
7,222,129 GBP2023-12-31
7,050,419 GBP2022-12-31
Net Assets/Liabilities
6,756,199 GBP2023-12-31
6,839,430 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
6,756,197 GBP2023-12-31
6,839,428 GBP2022-12-31
6,808,932 GBP2021-12-31
Equity
6,756,199 GBP2023-12-31
6,839,430 GBP2022-12-31
6,808,934 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-850,000 GBP2023-01-01 ~ 2023-12-31
-850,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-850,000 GBP2023-01-01 ~ 2023-12-31
-850,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
766,769 GBP2023-01-01 ~ 2023-12-31
880,496 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,568,379 GBP2023-01-01 ~ 2023-12-31
3,273,202 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
337,753 GBP2023-01-01 ~ 2023-12-31
318,543 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,455 GBP2023-01-01 ~ 2023-12-31
91,312 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,981,587 GBP2023-01-01 ~ 2023-12-31
3,683,057 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1142023-01-01 ~ 2023-12-31
1162022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
405,252 GBP2023-01-01 ~ 2023-12-31
246,509 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
8,103 GBP2023-01-01 ~ 2023-12-31
23,669 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
257,453 GBP2023-01-01 ~ 2023-12-31
205,799 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
967,841 GBP2023-12-31
206,789 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
249,228 GBP2023-12-31
206,789 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
42,439 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
718,613 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,115,438 GBP2023-12-31
518,942 GBP2022-12-31
Plant and equipment
3,039,568 GBP2023-12-31
1,808,301 GBP2022-12-31
Motor vehicles
70,214 GBP2023-12-31
70,214 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,231,220 GBP2023-12-31
2,397,457 GBP2022-12-31
Furniture and fittings
6,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
107,298 GBP2023-12-31
58,832 GBP2022-12-31
Plant and equipment
1,223,172 GBP2023-12-31
867,191 GBP2022-12-31
Motor vehicles
70,214 GBP2023-12-31
70,214 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,401,489 GBP2023-12-31
996,237 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
48,466 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
355,981 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
805 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
405,252 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
805 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
2,008,140 GBP2023-12-31
460,110 GBP2022-12-31
Plant and equipment
1,816,396 GBP2023-12-31
941,110 GBP2022-12-31
Furniture and fittings
5,195 GBP2023-12-31
Raw Materials
48,496 GBP2023-12-31
45,585 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,125,539 GBP2023-12-31
2,311,649 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
825,158 GBP2023-12-31
4,179,218 GBP2022-12-31
Other Debtors
Current
45,740 GBP2023-12-31
5,089 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
154,296 GBP2023-12-31
44,857 GBP2022-12-31
Prepayments/Accrued Income
Current
244,462 GBP2023-12-31
232,728 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,395,195 GBP2023-12-31
6,773,541 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,349,631 GBP2023-12-31
1,159,217 GBP2022-12-31
Other Taxation & Social Security Payable
Current
96,279 GBP2023-12-31
197,667 GBP2022-12-31
Other Creditors
Current
145,810 GBP2023-12-31
84,493 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
827,538 GBP2023-12-31
763,826 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,277,950 GBP2023-12-31
1,075,579 GBP2022-12-31
Between one and five year
1,802,813 GBP2023-12-31
1,929,763 GBP2022-12-31
More than five year
2,182,500 GBP2023-12-31
1,255,625 GBP2022-12-31
All periods
5,263,263 GBP2023-12-31
4,260,967 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
465,930 GBP2023-12-31
210,989 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
766,769 GBP2023-01-01 ~ 2023-12-31