Turnover/Revenue
23,155,122 GBP2023-01-01 ~ 2023-12-31
24,378,067 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-21,575,663 GBP2023-01-01 ~ 2023-12-31
-22,809,801 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,579,459 GBP2023-01-01 ~ 2023-12-31
1,568,266 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,085,938 GBP2023-01-01 ~ 2023-12-31
-589,064 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,855 GBP2023-01-01 ~ 2023-12-31
6,705 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-158,431 GBP2023-01-01 ~ 2023-12-31
-49,464 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
412,166 GBP2023-01-01 ~ 2023-12-31
980,196 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
307,484 GBP2023-01-01 ~ 2023-12-31
803,068 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,118,961 GBP2023-12-31
2,644,252 GBP2022-12-31
Investment Property
3,268,706 GBP2023-12-31
3,268,706 GBP2022-12-31
Fixed Assets
6,387,667 GBP2023-12-31
5,912,958 GBP2022-12-31
Total Inventories
3,740,909 GBP2023-12-31
2,948,487 GBP2022-12-31
Debtors
Current
2,577,597 GBP2023-12-31
2,963,276 GBP2022-12-31
Cash at bank and in hand
2,450 GBP2023-12-31
183,660 GBP2022-12-31
Current Assets
6,320,956 GBP2023-12-31
6,095,423 GBP2022-12-31
Net Current Assets/Liabilities
1,280,844 GBP2023-12-31
1,550,356 GBP2022-12-31
Total Assets Less Current Liabilities
7,668,511 GBP2023-12-31
7,463,314 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,323,893 GBP2023-12-31
-2,345,461 GBP2022-12-31
Net Assets/Liabilities
4,690,226 GBP2023-12-31
4,577,742 GBP2022-12-31
Equity
Called up share capital
10 GBP2023-12-31
10 GBP2022-12-31
Retained earnings (accumulated losses)
4,690,216 GBP2023-12-31
4,577,732 GBP2022-12-31
Equity
4,690,226 GBP2023-12-31
4,577,742 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
307,484 GBP2023-01-01 ~ 2023-12-31
803,068 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
307,484 GBP2023-01-01 ~ 2023-12-31
803,068 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
307,484 GBP2023-01-01 ~ 2023-12-31
803,068 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-195,000 GBP2023-01-01 ~ 2023-12-31
-200,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-195,000 GBP2023-01-01 ~ 2023-12-31
-200,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
594,264 GBP2023-01-01 ~ 2023-12-31
238,146 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,245,549 GBP2023-01-01 ~ 2023-12-31
1,035,073 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
116,595 GBP2023-01-01 ~ 2023-12-31
96,983 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,387,202 GBP2023-01-01 ~ 2023-12-31
1,150,370 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
12023-01-01 ~ 2023-12-31
22022-01-01 ~ 2022-12-31
Average Number of Employees
272023-01-01 ~ 2023-12-31
262022-01-01 ~ 2022-12-31
Director Remuneration
38,207 GBP2023-01-01 ~ 2023-12-31
8,632 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
114,281 GBP2023-01-01 ~ 2023-12-31
124,968 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
96,941 GBP2023-01-01 ~ 2023-12-31
186,237 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
573,240 GBP2023-12-31
573,240 GBP2022-12-31
Tools/Equipment for furniture and fittings
390,295 GBP2023-12-31
358,050 GBP2022-12-31
Motor vehicles
381,290 GBP2023-12-31
366,680 GBP2022-12-31
Other
3,125,085 GBP2023-12-31
2,186,791 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,469,910 GBP2023-12-31
3,484,761 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-137,741 GBP2023-01-01 ~ 2023-12-31
Other
-1,268,613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,406,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
129,434 GBP2023-12-31
108,191 GBP2022-12-31
Tools/Equipment for furniture and fittings
291,479 GBP2023-12-31
259,482 GBP2022-12-31
Motor vehicles
175,284 GBP2023-12-31
184,311 GBP2022-12-31
Other
754,752 GBP2023-12-31
288,525 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,350,949 GBP2023-12-31
840,509 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
21,243 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
31,997 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
44,033 GBP2023-01-01 ~ 2023-12-31
Other
496,991 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
594,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-53,060 GBP2023-01-01 ~ 2023-12-31
Other
-30,764 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-83,824 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
443,806 GBP2023-12-31
465,049 GBP2022-12-31
Tools/Equipment for furniture and fittings
98,816 GBP2023-12-31
98,568 GBP2022-12-31
Motor vehicles
206,006 GBP2023-12-31
182,369 GBP2022-12-31
Other
2,370,333 GBP2023-12-31
1,898,266 GBP2022-12-31
Investment Property - Fair Value Model
3,268,706 GBP2023-12-31
3,268,706 GBP2022-12-31
Trade Debtors/Trade Receivables
1,733,585 GBP2023-12-31
1,577,395 GBP2022-12-31
Other Debtors
415,915 GBP2023-12-31
847,266 GBP2022-12-31
Prepayments
428,097 GBP2023-12-31
538,615 GBP2022-12-31
Cash and Cash Equivalents
2,450 GBP2023-12-31
183,660 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
165,112 GBP2023-12-31
840,515 GBP2022-12-31
Trade Creditors/Trade Payables
2,068,399 GBP2023-12-31
1,580,709 GBP2022-12-31
Amounts Owed to Related Parties
380 GBP2023-12-31
380 GBP2022-12-31
Taxation/Social Security Payable
46,780 GBP2023-12-31
37,549 GBP2022-12-31
Other Creditors
115,775 GBP2023-12-31
2,348 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
2,323,893 GBP2023-12-31
2,345,461 GBP2022-12-31
Bank Borrowings
Current
120,193 GBP2023-12-31
138,515 GBP2022-12-31
Bank Overdrafts
Current
9,419 GBP2023-12-31
Total Borrowings
Current
165,112 GBP2023-12-31
840,515 GBP2022-12-31
Bank Borrowings
Non-current
2,106,643 GBP2023-12-31
2,345,461 GBP2022-12-31
Total Borrowings
Non-current
2,323,893 GBP2023-12-31
2,345,461 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
103,225 GBP2023-12-31
90,034 GBP2022-12-31
Between two and five year
12,329 GBP2023-12-31
33,486 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
115,554 GBP2023-12-31
123,520 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
654,392 GBP2023-12-31
540,111 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5 shares2023-12-31
5 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5 shares2023-12-31
5 shares2022-12-31
Number of Shares Issued (Fully Paid)
10 shares2023-12-31
10 shares2022-12-31
Nominal value of allotted share capital
10 GBP2023-01-01 ~ 2023-12-31
10 GBP2022-01-01 ~ 2022-12-31