74909 - Other Professional, Scientific And Technical Activities N.e.c.
Average Number of Employees
172023-01-01 ~ 2023-12-31
172022-01-01 ~ 2022-12-31
Intangible Assets
673 GBP2023-12-31
1,004 GBP2022-12-31
Property, Plant & Equipment
837,460 GBP2023-12-31
862,471 GBP2022-12-31
Fixed Assets
838,133 GBP2023-12-31
863,475 GBP2022-12-31
Total Inventories
2,186,671 GBP2023-12-31
1,810,520 GBP2022-12-31
Debtors
Current
1,717,458 GBP2023-12-31
1,708,551 GBP2022-12-31
Cash at bank and in hand
227 GBP2023-12-31
644,575 GBP2022-12-31
Current Assets
3,904,356 GBP2023-12-31
4,163,646 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,205,724 GBP2023-12-31
-3,173,749 GBP2022-12-31
Net Current Assets/Liabilities
1,698,632 GBP2023-12-31
989,897 GBP2022-12-31
Total Assets Less Current Liabilities
2,536,765 GBP2023-12-31
1,853,372 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-642,352 GBP2023-12-31
-613,017 GBP2022-12-31
Net Assets/Liabilities
1,821,138 GBP2023-12-31
1,042,482 GBP2022-12-31
Equity
Called up share capital
1,500 GBP2023-12-31
1,500 GBP2022-12-31
Revaluation reserve
259,963 GBP2023-12-31
259,963 GBP2022-12-31
Retained earnings (accumulated losses)
1,559,675 GBP2023-12-31
781,019 GBP2022-12-31
Equity
1,821,138 GBP2023-12-31
1,042,482 GBP2022-12-31
Intangible Assets - Gross Cost
Computer software
3,342 GBP2023-12-31
3,342 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
651,867 GBP2023-12-31
650,000 GBP2022-12-31
Motor vehicles
42,117 GBP2023-12-31
19,828 GBP2022-12-31
Office equipment
122,313 GBP2023-12-31
98,261 GBP2022-12-31
Plant and equipment
261,417 GBP2023-12-31
261,417 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,077,714 GBP2023-12-31
1,029,506 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
57,024 GBP2022-12-31
Plant and equipment
62,611 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
167,035 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
40,999 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
10,529 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
12,501 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
73,219 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
103,610 GBP2023-12-31
Motor vehicles
10,529 GBP2023-12-31
Office equipment
69,525 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
240,254 GBP2023-12-31
Property, Plant & Equipment
Buildings
595,277 GBP2023-12-31
602,600 GBP2022-12-31
Plant and equipment
157,807 GBP2023-12-31
198,806 GBP2022-12-31
Motor vehicles
31,588 GBP2023-12-31
19,828 GBP2022-12-31
Office equipment
52,788 GBP2023-12-31
41,237 GBP2022-12-31
Finished Goods/Goods for Resale
2,186,671 GBP2023-12-31
1,810,520 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,159,401 GBP2023-12-31
1,296,668 GBP2022-12-31
Other Debtors
Current
436,830 GBP2023-12-31
411,883 GBP2022-12-31
Prepayments/Accrued Income
Current
121,227 GBP2023-12-31
Bank Overdrafts
-24,080 GBP2023-12-31
Cash and Cash Equivalents
-23,853 GBP2023-12-31
644,575 GBP2022-12-31
Bank Overdrafts
Current
24,080 GBP2023-12-31
Bank Borrowings
Current
151,574 GBP2023-12-31
83,428 GBP2022-12-31
Other Remaining Borrowings
Current
21,375 GBP2023-12-31
61,177 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,141,702 GBP2023-12-31
1,935,367 GBP2022-12-31
Corporation Tax Payable
Current
289,676 GBP2023-12-31
76,739 GBP2022-12-31
Taxation/Social Security Payable
Current
303,424 GBP2023-12-31
245,261 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
43,932 GBP2023-12-31
107,273 GBP2022-12-31
Other Creditors
Current
50,235 GBP2023-12-31
30,236 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
179,726 GBP2023-12-31
634,268 GBP2022-12-31
Creditors
Current
2,205,724 GBP2023-12-31
3,173,749 GBP2022-12-31
Bank Borrowings
Non-current
599,365 GBP2023-12-31
461,085 GBP2022-12-31
Other Remaining Borrowings
Non-current
21,376 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
42,987 GBP2023-12-31
130,556 GBP2022-12-31
Creditors
Non-current
642,352 GBP2023-12-31
613,017 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
151,574 GBP2023-12-31
83,428 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
172,949 GBP2023-12-31
144,605 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
172,662 GBP2023-12-31
87,636 GBP2022-12-31
Non-current, Between two and five year
337,317 GBP2023-12-31
233,799 GBP2022-12-31
Total Borrowings
772,314 GBP2023-12-31
627,065 GBP2022-12-31
Minimum gross finance lease payments owing
119,996 GBP2023-12-31
237,828 GBP2022-12-31
Net Deferred Tax Liability/Asset
-73,275 GBP2023-12-31
-197,873 GBP2022-12-31
-214,878 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
124,598 GBP2023-01-01 ~ 2023-12-31
17,005 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-74,492 GBP2023-12-31
-198,241 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500 shares2023-12-31
1,500 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31