Turnover/Revenue
117,797,229 GBP2023-01-01 ~ 2023-09-30
147,011,507 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-109,349,044 GBP2023-01-01 ~ 2023-09-30
-139,251,414 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,448,185 GBP2023-01-01 ~ 2023-09-30
7,760,093 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,422,227 GBP2023-01-01 ~ 2023-09-30
-11,429,113 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
220,488 GBP2023-01-01 ~ 2023-09-30
-4,984,154 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
578,836 GBP2023-01-01 ~ 2023-09-30
-4,237,144 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
357,893 GBP2023-01-01 ~ 2023-09-30
-4,237,144 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
624,129 GBP2023-09-30
743,749 GBP2022-12-31
Property, Plant & Equipment
3,088,876 GBP2023-09-30
3,811,474 GBP2022-12-31
Fixed Assets - Investments
20 GBP2023-09-30
400,020 GBP2022-12-31
Fixed Assets
3,713,025 GBP2023-09-30
4,955,243 GBP2022-12-31
Total Inventories
28,068,447 GBP2023-09-30
28,465,039 GBP2022-12-31
Debtors
6,874,388 GBP2023-09-30
5,477,096 GBP2022-12-31
Cash at bank and in hand
1,526,066 GBP2023-09-30
889,006 GBP2022-12-31
Current Assets
36,468,901 GBP2023-09-30
34,831,141 GBP2022-12-31
Net Current Assets/Liabilities
2,128,343 GBP2023-09-30
343,074 GBP2022-12-31
Total Assets Less Current Liabilities
5,841,368 GBP2023-09-30
5,298,317 GBP2022-12-31
Net Assets/Liabilities
1,693,540 GBP2023-09-30
1,335,647 GBP2022-12-31
Equity
Called up share capital
925,200 GBP2023-09-30
925,200 GBP2022-12-31
Capital redemption reserve
1,302,654 GBP2023-09-30
1,302,654 GBP2022-12-31
Revaluation reserve
220,943 GBP2022-12-31
Retained earnings (accumulated losses)
-534,314 GBP2023-09-30
-1,113,150 GBP2022-12-31
Equity
1,693,540 GBP2023-09-30
1,335,647 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
578,836 GBP2023-01-01 ~ 2023-09-30
-4,237,144 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
578,836 GBP2023-01-01 ~ 2023-09-30
-4,021,833 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,027 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,027 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
339,815 GBP2023-01-01 ~ 2023-09-30
480,540 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,554,243 GBP2023-01-01 ~ 2023-09-30
8,396,212 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
614,647 GBP2023-01-01 ~ 2023-09-30
847,982 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,426,539 GBP2023-01-01 ~ 2023-09-30
9,424,954 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
332023-01-01 ~ 2023-09-30
472022-01-01 ~ 2022-12-31
Average Number of Employees
2052023-01-01 ~ 2023-09-30
2272022-01-01 ~ 2022-12-31
Director Remuneration
96,915 GBP2023-01-01 ~ 2023-09-30
185,046 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,115 GBP2023-01-01 ~ 2023-09-30
25,100 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-200,000 GBP2023-01-01 ~ 2023-09-30
-747,010 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
55,122 GBP2023-01-01 ~ 2023-09-30
-946,989 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,310,568 GBP2023-09-30
1,310,568 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
300,000 GBP2023-09-30
300,000 GBP2022-12-31
Development expenditure
225,001 GBP2023-09-30
225,001 GBP2022-12-31
Intangible Assets - Gross Cost
1,835,569 GBP2023-09-30
1,835,569 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
686,439 GBP2023-09-30
566,819 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
300,000 GBP2023-09-30
300,000 GBP2022-12-31
Development expenditure
225,001 GBP2023-09-30
225,001 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,211,440 GBP2023-09-30
1,091,820 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
119,620 GBP2023-01-01 ~ 2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
119,620 GBP2023-01-01 ~ 2023-09-30
Intangible Assets
Goodwill
624,129 GBP2023-09-30
743,749 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
274,631 GBP2023-09-30
385,103 GBP2022-12-31
Land and buildings, Long leasehold
250,462 GBP2023-09-30
360,933 GBP2022-12-31
Land and buildings, Short leasehold
1,896,213 GBP2023-09-30
1,874,068 GBP2022-12-31
Plant and equipment
1,909,067 GBP2023-09-30
1,873,803 GBP2022-12-31
Motor vehicles
412,862 GBP2023-09-30
722,533 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,743,235 GBP2023-09-30
5,216,440 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-220,943 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-353,621 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-353,621 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
14,560 GBP2023-09-30
14,560 GBP2022-12-31
Land and buildings, Short leasehold
633,575 GBP2023-09-30
452,566 GBP2022-12-31
Plant and equipment
873,932 GBP2023-09-30
801,773 GBP2022-12-31
Motor vehicles
132,292 GBP2023-09-30
136,067 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,654,359 GBP2023-09-30
1,404,966 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
181,009 GBP2023-01-01 ~ 2023-09-30
Plant and equipment
72,159 GBP2023-01-01 ~ 2023-09-30
Motor vehicles
86,647 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
339,815 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-90,422 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-90,422 GBP2023-01-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
260,071 GBP2023-09-30
370,543 GBP2022-12-31
Land and buildings, Long leasehold
250,462 GBP2023-09-30
360,933 GBP2022-12-31
Land and buildings, Short leasehold
1,262,638 GBP2023-09-30
1,421,502 GBP2022-12-31
Plant and equipment
1,035,135 GBP2023-09-30
1,072,030 GBP2022-12-31
Motor vehicles
280,570 GBP2023-09-30
586,466 GBP2022-12-31
Investments in Subsidiaries
20 GBP2023-09-30
20 GBP2022-12-31
Investments in group undertakings and participating interests
20 GBP2023-09-30
400,020 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
20 GBP2022-12-31
Other types of inventories not specified separately
28,068,447 GBP2023-09-30
28,465,039 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
696,887 GBP2023-09-30
410,587 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
3,834,595 GBP2023-09-30
3,324,312 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,874,388 GBP2023-09-30
5,477,096 GBP2022-12-31
Cash and Cash Equivalents
1,526,066 GBP2023-09-30
889,006 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
21,356,998 GBP2023-09-30
21,709,849 GBP2022-12-31
Non-current, Amounts falling due after one year
3,499,800 GBP2023-09-30
3,563,550 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-09-30
500,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
350,000 shares2023-09-30
350,000 shares2022-12-31
Number of Shares Issued (Fully Paid)
925,200 shares2023-09-30
925,200 shares2022-12-31
Nominal value of allotted share capital
925,200 GBP2023-01-01 ~ 2023-09-30
925,200 GBP2022-01-01 ~ 2022-12-31
Other Remaining Borrowings
Non-current
3,499,800 GBP2023-09-30
3,563,550 GBP2022-12-31
Current
3,336,178 GBP2023-09-30
3,014,696 GBP2022-12-31
Total Borrowings
Current
21,356,998 GBP2023-09-30
21,709,849 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,457,021 GBP2023-09-30
1,428,241 GBP2022-12-31
Between two and five year
4,521,398 GBP2023-09-30
5,067,884 GBP2022-12-31
More than five year
3,851,381 GBP2023-09-30
4,375,688 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,829,800 GBP2023-09-30
10,871,813 GBP2022-12-31