(expand)Cost of Sales
-10,451,200 GBP2023-01-01 ~ 2023-12-31
-11,993,964 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,977,085 GBP2023-01-01 ~ 2023-12-31
3,637,128 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,758,587 GBP2023-01-01 ~ 2023-12-31
-2,248,709 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,251,058 GBP2023-01-01 ~ 2023-12-31
1,420,979 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-32,329 GBP2023-01-01 ~ 2023-12-31
-42,928 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,218,729 GBP2023-01-01 ~ 2023-12-31
1,377,965 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,988,025 GBP2023-12-31
4,432,954 GBP2022-12-31
3,820,885 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,000,071 GBP2023-01-01 ~ 2023-12-31
1,048,069 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-445,000 GBP2023-01-01 ~ 2023-12-31
-436,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
258 GBP2022-12-31
Property, Plant & Equipment
1,241,246 GBP2023-12-31
1,354,107 GBP2022-12-31
Fixed Assets
1,241,246 GBP2023-12-31
1,354,365 GBP2022-12-31
Total Inventories
3,835,573 GBP2023-12-31
4,268,025 GBP2022-12-31
Debtors
Current
2,410,854 GBP2023-12-31
2,606,689 GBP2022-12-31
Cash at bank and in hand
519,165 GBP2023-12-31
96,147 GBP2022-12-31
Current Assets
6,765,592 GBP2023-12-31
6,970,861 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,459,439 GBP2023-12-31
-3,040,761 GBP2022-12-31
Net Current Assets/Liabilities
4,306,153 GBP2023-12-31
3,930,100 GBP2022-12-31
Total Assets Less Current Liabilities
5,547,399 GBP2023-12-31
5,284,465 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-312,890 GBP2023-12-31
-573,366 GBP2022-12-31
Net Assets/Liabilities
4,988,131 GBP2023-12-31
4,433,060 GBP2022-12-31
Equity
Called up share capital
106 GBP2023-12-31
106 GBP2022-12-31
Equity
4,988,131 GBP2023-12-31
4,433,060 GBP2022-12-31
Profit/Loss
1,000,071 GBP2023-01-01 ~ 2023-12-31
1,048,069 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
477,050 GBP2023-01-01 ~ 2023-12-31
516,106 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
519,165 GBP2023-12-31
87,106 GBP2022-12-31
114,186 GBP2022-01-01
Bank Overdrafts
-9,041 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Office equipment
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
917,407 GBP2023-01-01 ~ 2023-12-31
931,201 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
77,195 GBP2023-01-01 ~ 2023-12-31
75,702 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,388,119 GBP2023-01-01 ~ 2023-12-31
1,116,099 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
48,192 GBP2023-01-01 ~ 2023-12-31
48,066 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,661 GBP2023-01-01 ~ 2023-12-31
7,556 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
304,682 GBP2023-01-01 ~ 2023-12-31
261,813 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
29,750 GBP2023-12-31
29,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
29,750 GBP2023-12-31
29,492 GBP2022-12-31
Intangible Assets
Goodwill
258 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,199 GBP2023-12-31
10,199 GBP2022-12-31
Motor vehicles
33,514 GBP2023-12-31
17,950 GBP2022-12-31
Office equipment
152,810 GBP2023-12-31
151,161 GBP2022-12-31
Other
4,082,780 GBP2023-12-31
3,814,003 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-8,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
10,199 GBP2022-12-31
Motor vehicles
14,822 GBP2022-12-31
Office equipment
133,839 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,846 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
7,469 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
404 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-8,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,199 GBP2023-12-31
Motor vehicles
8,372 GBP2023-12-31
Office equipment
141,308 GBP2023-12-31
Other
3,058,605 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
25,142 GBP2023-12-31
3,128 GBP2022-12-31
Office equipment
11,502 GBP2023-12-31
17,322 GBP2022-12-31
Other
1,024,175 GBP2023-12-31
1,218,966 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,467,466 GBP2023-12-31
4,111,977 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-8,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,757,870 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
211,663 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
265,387 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,226,220 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
23,860 GBP2023-12-31
Under hire purchased contracts or finance leases
476,311 GBP2023-12-31
717,434 GBP2022-12-31
Value of work in progress
427,755 GBP2023-12-31
540,784 GBP2022-12-31
Finished Goods/Goods for Resale
3,407,818 GBP2023-12-31
3,727,241 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,267,969 GBP2023-12-31
2,492,935 GBP2022-12-31
Other Debtors
Current
4,775 GBP2023-12-31
3,525 GBP2022-12-31
Called-up share capital (not paid)
Current
6 GBP2022-12-31
Prepayments/Accrued Income
Current
138,110 GBP2023-12-31
110,223 GBP2022-12-31
Bank Overdrafts
Current
9,041 GBP2022-12-31
Trade Creditors/Trade Payables
Current
520,965 GBP2023-12-31
629,068 GBP2022-12-31
Corporation Tax Payable
Current
306,037 GBP2023-12-31
322,340 GBP2022-12-31
Taxation/Social Security Payable
Current
651,657 GBP2023-12-31
652,933 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
249,302 GBP2023-12-31
254,140 GBP2022-12-31
Other Creditors
Current
49,415 GBP2023-12-31
6,804 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
106,150 GBP2023-12-31
80,460 GBP2022-12-31
Creditors
Current
2,459,439 GBP2023-12-31
3,040,761 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
267,240 GBP2023-12-31
495,157 GBP2022-12-31
Creditors
Non-current
312,890 GBP2023-12-31
573,366 GBP2022-12-31
Minimum gross finance lease payments owing
516,542 GBP2023-12-31
749,297 GBP2022-12-31
Net Deferred Tax Liability/Asset
246,378 GBP2023-12-31
278,039 GBP2022-12-31
270,483 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-31,661 GBP2023-01-01 ~ 2023-12-31
7,556 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
246,378 GBP2023-12-31
278,039 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
246,732 GBP2023-12-31
246,732 GBP2022-12-31
Between one and five year
980,000 GBP2023-12-31
980,000 GBP2022-12-31
More than five year
921,667 GBP2023-12-31
1,166,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,148,399 GBP2023-12-31
2,393,399 GBP2022-12-31