(expand)Operating Profit/Loss
1,743,635 GBP2022-01-01 ~ 2022-12-31
1,305,117 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
64 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,189,026 GBP2022-01-01 ~ 2022-12-31
1,047,126 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
956,399 GBP2022-01-01 ~ 2022-12-31
866,157 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
21,023 GBP2022-12-31
27,331 GBP2021-12-31
Property, Plant & Equipment
942,509 GBP2022-12-31
975,781 GBP2021-12-31
Fixed Assets - Investments
314,003 GBP2022-12-31
335,003 GBP2021-12-31
Fixed Assets
1,277,535 GBP2022-12-31
1,338,115 GBP2021-12-31
Total Inventories
4,599,583 GBP2022-12-31
4,564,487 GBP2021-12-31
Debtors
Current
15,696,265 GBP2022-12-31
12,631,021 GBP2021-12-31
Cash at bank and in hand
1,109,664 GBP2022-12-31
864,284 GBP2021-12-31
Current Assets
21,405,512 GBP2022-12-31
18,059,792 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-18,595,408 GBP2022-12-31
-15,219,608 GBP2021-12-31
Net Current Assets/Liabilities
2,810,104 GBP2022-12-31
2,840,184 GBP2021-12-31
Total Assets Less Current Liabilities
4,087,639 GBP2022-12-31
4,178,299 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,302,610 GBP2022-12-31
-1,873,218 GBP2021-12-31
Net Assets/Liabilities
2,610,360 GBP2022-12-31
2,133,961 GBP2021-12-31
Equity
Called up share capital
24 GBP2022-12-31
24 GBP2021-12-31
24 GBP2021-01-01
Retained earnings (accumulated losses)
2,610,336 GBP2022-12-31
2,133,937 GBP2021-12-31
1,507,780 GBP2021-01-01
Equity
2,610,360 GBP2022-12-31
2,133,961 GBP2021-12-31
1,507,804 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
956,399 GBP2022-01-01 ~ 2022-12-31
866,157 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-480,000 GBP2022-01-01 ~ 2022-12-31
-240,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-480,000 GBP2022-01-01 ~ 2022-12-31
-240,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
212,501 GBP2022-01-01 ~ 2022-12-31
175,211 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
1,109,664 GBP2022-12-31
742,280 GBP2021-12-31
2,797,576 GBP2021-01-01
Bank Overdrafts
-122,004 GBP2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102022-01-01 ~ 2022-12-31
Motor vehicles
252022-01-01 ~ 2022-12-31
Furniture and fittings
252022-01-01 ~ 2022-12-31
Audit Fees/Expenses
36,500 GBP2022-01-01 ~ 2022-12-31
34,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,796,497 GBP2022-01-01 ~ 2022-12-31
2,507,840 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
333,298 GBP2022-01-01 ~ 2022-12-31
295,270 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,277,376 GBP2022-01-01 ~ 2022-12-31
2,931,749 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
687,000 GBP2022-01-01 ~ 2022-12-31
732,877 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,549 GBP2022-01-01 ~ 2022-12-31
34,719 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
225,915 GBP2022-01-01 ~ 2022-12-31
198,954 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
480,000 GBP2022-01-01 ~ 2022-12-31
240,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
31,536 GBP2022-12-31
31,536 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
122,370 GBP2022-12-31
105,105 GBP2021-12-31
Plant and equipment
1,441,390 GBP2022-12-31
1,323,983 GBP2021-12-31
Motor vehicles
39,595 GBP2022-12-31
61,502 GBP2021-12-31
Furniture and fittings
394,604 GBP2022-12-31
342,288 GBP2021-12-31
Other
45,000 GBP2022-12-31
45,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,042,959 GBP2022-12-31
1,877,878 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-21,907 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-21,907 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
684,232 GBP2021-12-31
Motor vehicles
47,097 GBP2021-12-31
Furniture and fittings
86,975 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
902,097 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
134,593 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
2,231 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
73,460 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
212,501 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-14,148 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,148 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
818,825 GBP2022-12-31
Motor vehicles
35,180 GBP2022-12-31
Furniture and fittings
160,435 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,100,450 GBP2022-12-31
Property, Plant & Equipment
Buildings
36,360 GBP2022-12-31
21,312 GBP2021-12-31
Plant and equipment
622,565 GBP2022-12-31
639,751 GBP2021-12-31
Motor vehicles
4,415 GBP2022-12-31
14,405 GBP2021-12-31
Furniture and fittings
234,169 GBP2022-12-31
255,313 GBP2021-12-31
Other
45,000 GBP2022-12-31
45,000 GBP2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
151,111 GBP2022-12-31
292,786 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
30,122 GBP2021-12-31
Under hire purchased contracts or finance leases
196,295 GBP2022-12-31
353,292 GBP2021-12-31
Investments in Subsidiaries
3 GBP2022-12-31
3 GBP2021-12-31
Raw materials and consumables
2,098,777 GBP2022-12-31
2,743,717 GBP2021-12-31
Finished Goods/Goods for Resale
2,500,806 GBP2022-12-31
1,820,770 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
12,007,742 GBP2022-12-31
9,349,840 GBP2021-12-31
Other Debtors
Current
2,972,691 GBP2022-12-31
3,172,383 GBP2021-12-31
Prepayments/Accrued Income
Current
715,832 GBP2022-12-31
108,798 GBP2021-12-31
Bank Overdrafts
Current
122,004 GBP2021-12-31
Bank Borrowings
Current
540,000 GBP2022-12-31
540,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
8,532,294 GBP2022-12-31
4,757,832 GBP2021-12-31
Corporation Tax Payable
Current
97,133 GBP2022-12-31
429,209 GBP2021-12-31
Taxation/Social Security Payable
Current
193,876 GBP2022-12-31
1,057,004 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
55,417 GBP2022-12-31
105,585 GBP2021-12-31
Other Creditors
Current
827,123 GBP2022-12-31
273,234 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,449,074 GBP2022-12-31
206,472 GBP2021-12-31
Creditors
Current
18,595,408 GBP2022-12-31
15,219,608 GBP2021-12-31
Bank Borrowings
Non-current
1,260,000 GBP2022-12-31
1,800,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
42,610 GBP2022-12-31
73,218 GBP2021-12-31
Creditors
Non-current
1,302,610 GBP2022-12-31
1,873,218 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
540,000 GBP2022-12-31
540,000 GBP2021-12-31
Non-current, Between one and two years
540,000 GBP2022-12-31
540,000 GBP2021-12-31
Non-current, Between two and five year
720,000 GBP2022-12-31
1,260,000 GBP2021-12-31
Total Borrowings
1,800,000 GBP2022-12-31
2,340,000 GBP2021-12-31
Minimum gross finance lease payments owing
98,028 GBP2022-12-31
178,803 GBP2021-12-31
Net Deferred Tax Liability/Asset
174,669 GBP2022-12-31
171,120 GBP2021-12-31
103,604 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,549 GBP2022-01-01 ~ 2022-12-31
67,516 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
170,720 GBP2022-12-31
171,120 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
24 shares2022-12-31
24 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
378,287 GBP2022-12-31
347,018 GBP2021-12-31
Between one and five year
1,168,298 GBP2022-12-31
1,309,090 GBP2021-12-31
More than five year
717,500 GBP2022-12-31
924,603 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,264,085 GBP2022-12-31
2,580,711 GBP2021-12-31