Average Number of Employees
242023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
26,603,249 GBP2023-01-01 ~ 2023-12-31
26,761,785 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
24,949,248 GBP2023-01-01 ~ 2023-12-31
25,420,688 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,654,001 GBP2023-01-01 ~ 2023-12-31
1,341,097 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,076,076 GBP2023-01-01 ~ 2023-12-31
1,045,399 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
627,748 GBP2023-01-01 ~ 2023-12-31
343,963 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,256 GBP2023-01-01 ~ 2023-12-31
222 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
4,016 GBP2023-01-01 ~ 2023-12-31
1,665 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
627,988 GBP2023-01-01 ~ 2023-12-31
342,520 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
156,611 GBP2023-01-01 ~ 2023-12-31
79,456 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
471,377 GBP2023-01-01 ~ 2023-12-31
263,064 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
471,377 GBP2023-01-01 ~ 2023-12-31
263,064 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
51,297 GBP2023-12-31
46,366 GBP2022-12-31
Total Inventories
2,695,297 GBP2023-12-31
3,542,448 GBP2022-12-31
Debtors
267,623 GBP2023-12-31
587,679 GBP2022-12-31
Cash at bank and in hand
2,197,898 GBP2023-12-31
1,111,072 GBP2022-12-31
Current Assets
5,160,818 GBP2023-12-31
5,241,199 GBP2022-12-31
Creditors
Current
4,973,973 GBP2023-12-31
5,064,334 GBP2022-12-31
Net Current Assets/Liabilities
186,845 GBP2023-12-31
176,865 GBP2022-12-31
Total Assets Less Current Liabilities
238,142 GBP2023-12-31
223,231 GBP2022-12-31
Creditors
Non-current
-597 GBP2023-12-31
-22,895 GBP2022-12-31
Net Assets/Liabilities
224,721 GBP2023-12-31
188,744 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
224,621 GBP2023-12-31
188,644 GBP2022-12-31
302,380 GBP2021-12-31
Equity
224,721 GBP2023-12-31
188,744 GBP2022-12-31
302,480 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-435,400 GBP2023-01-01 ~ 2023-12-31
-376,800 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-435,400 GBP2023-01-01 ~ 2023-12-31
-376,800 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
471,377 GBP2023-01-01 ~ 2023-12-31
263,064 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
368,774 GBP2023-01-01 ~ 2023-12-31
311,357 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
18,003 GBP2023-01-01 ~ 2023-12-31
8,460 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
155,378 GBP2023-01-01 ~ 2023-12-31
75,095 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
156,997 GBP2023-01-01 ~ 2023-12-31
65,079 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
46,626 GBP2023-12-31
58,887 GBP2022-12-31
Motor vehicles
70,450 GBP2023-12-31
57,343 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
117,076 GBP2023-12-31
116,230 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-21,925 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,143 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-44,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
30,568 GBP2023-12-31
46,728 GBP2022-12-31
Motor vehicles
35,211 GBP2023-12-31
23,136 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
65,779 GBP2023-12-31
69,864 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,765 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
17,613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,378 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-21,925 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,538 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,463 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
16,058 GBP2023-12-31
12,159 GBP2022-12-31
Motor vehicles
35,239 GBP2023-12-31
34,207 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
21,500 GBP2023-12-31
43,643 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
19,548 GBP2023-12-31
19,711 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
5,375 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
1,952 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
23,932 GBP2022-12-31
Raw Materials
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Value of work in progress
2,690,297 GBP2023-12-31
3,537,448 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
97,824 GBP2023-12-31
185,901 GBP2022-12-31
Other Debtors
Current
82,762 GBP2023-12-31
66,381 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
62,285 GBP2023-12-31
308,365 GBP2022-12-31
Prepayments
Current
24,752 GBP2023-12-31
27,032 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
267,623 GBP2023-12-31
Current, Amounts falling due within one year
587,679 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
7,167 GBP2023-12-31
11,595 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,517,807 GBP2023-12-31
3,996,581 GBP2022-12-31
Amounts owed to group undertakings
Current
1,081,811 GBP2023-12-31
755,157 GBP2022-12-31
Corporation Tax Payable
Current
155,378 GBP2023-12-31
75,085 GBP2022-12-31
Other Taxation & Social Security Payable
Current
53,630 GBP2023-12-31
112,119 GBP2022-12-31
Other Creditors
Current
6,206 GBP2023-12-31
Accrued Liabilities
Current
149,448 GBP2023-12-31
111,488 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
597 GBP2023-12-31
22,895 GBP2022-12-31
Between one and five year, hire purchase agreements
22,895 GBP2022-12-31
hire purchase agreements
7,764 GBP2023-12-31
34,490 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,228 GBP2023-12-31
73,027 GBP2022-12-31
Between one and five year
119,104 GBP2023-12-31
87,081 GBP2022-12-31
All periods
212,332 GBP2023-12-31
160,108 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
12,824 GBP2023-12-31
11,592 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
471,377 GBP2023-01-01 ~ 2023-12-31