Cost of Sales
-9,424,948 GBP2022-01-01 ~ 2022-12-31
-8,619,010 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-801,390 GBP2022-01-01 ~ 2022-12-31
-930,952 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
832,019 GBP2022-01-01 ~ 2022-12-31
788,255 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,735,123 GBP2022-12-31
1,837,132 GBP2021-12-31
Debtors
371,119 GBP2022-12-31
1,931,174 GBP2021-12-31
Cash at bank and in hand
225,498 GBP2022-12-31
23,084 GBP2021-12-31
Current Assets
1,283,902 GBP2022-12-31
2,239,958 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,611,030 GBP2022-12-31
-3,321,199 GBP2021-12-31
Net Current Assets/Liabilities
-1,327,128 GBP2022-12-31
-1,081,241 GBP2021-12-31
Total Assets Less Current Liabilities
407,995 GBP2022-12-31
755,891 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-5,858 GBP2022-12-31
-24,964 GBP2021-12-31
Net Assets/Liabilities
279,039 GBP2022-12-31
594,131 GBP2021-12-31
Equity
Called up share capital
1 GBP2022-12-31
1 GBP2021-12-31
1 GBP2020-12-31
Retained earnings (accumulated losses)
279,038 GBP2022-12-31
594,130 GBP2021-12-31
559,811 GBP2020-12-31
Equity
279,039 GBP2022-12-31
594,131 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-988,868 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,220 GBP2022-01-01 ~ 2022-12-31
21,610 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
582022-01-01 ~ 2022-12-31
622021-01-01 ~ 2021-12-31
Wages/Salaries
1,897,863 GBP2022-01-01 ~ 2022-12-31
1,913,474 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,270 GBP2022-01-01 ~ 2022-12-31
51,648 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,146,526 GBP2022-01-01 ~ 2022-12-31
2,152,157 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
200 GBP2022-01-01 ~ 2022-12-31
5,200 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,698 GBP2022-01-01 ~ 2022-12-31
107,747 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
25,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
25,000 GBP2021-12-31
Intangible Assets
Goodwill
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,711,712 GBP2022-12-31
1,660,414 GBP2021-12-31
Plant and equipment
391,964 GBP2022-12-31
391,964 GBP2021-12-31
Furniture and fittings
16,147 GBP2022-12-31
11,851 GBP2021-12-31
Motor vehicles
152,800 GBP2022-12-31
152,800 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,272,623 GBP2022-12-31
2,217,029 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
194,653 GBP2022-12-31
109,567 GBP2021-12-31
Plant and equipment
233,458 GBP2022-12-31
180,622 GBP2021-12-31
Furniture and fittings
11,388 GBP2022-12-31
9,974 GBP2021-12-31
Motor vehicles
98,001 GBP2022-12-31
79,734 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
537,500 GBP2022-12-31
379,897 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
85,086 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
52,836 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
1,414 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
18,267 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
157,603 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,517,059 GBP2022-12-31
1,550,847 GBP2021-12-31
Plant and equipment
158,506 GBP2022-12-31
211,342 GBP2021-12-31
Furniture and fittings
4,759 GBP2022-12-31
1,877 GBP2021-12-31
Motor vehicles
54,799 GBP2022-12-31
73,066 GBP2021-12-31
Finished Goods/Goods for Resale
687,285 GBP2022-12-31
285,700 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
303,866 GBP2022-12-31
21,336 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2022-12-31
1,838,868 GBP2021-12-31
Other Debtors
Current
36,151 GBP2022-12-31
67,298 GBP2021-12-31
Prepayments/Accrued Income
Current
31,102 GBP2022-12-31
3,672 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
371,119 GBP2022-12-31
1,931,174 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
19,106 GBP2022-12-31
19,565 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,798,362 GBP2022-12-31
1,707,836 GBP2021-12-31
Corporation Tax Payable
Current
347,528 GBP2022-12-31
655,587 GBP2021-12-31
Other Taxation & Social Security Payable
Current
378,661 GBP2022-12-31
902,314 GBP2021-12-31
Other Creditors
Current
10,825 GBP2022-12-31
11,335 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
56,548 GBP2022-12-31
24,562 GBP2021-12-31
Creditors
Current
2,611,030 GBP2022-12-31
3,321,199 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
5,858 GBP2022-12-31
24,964 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
19,106 GBP2022-12-31
19,565 GBP2021-12-31
Minimum gross finance lease payments owing
24,964 GBP2022-12-31
44,529 GBP2021-12-31
Profit/Loss
673,776 GBP2022-01-01 ~ 2022-12-31