Turnover/Revenue
12,432,985 GBP2023-01-01 ~ 2023-12-31
8,646,546 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,284,895 GBP2023-01-01 ~ 2023-12-31
-5,631,676 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,148,090 GBP2023-01-01 ~ 2023-12-31
3,014,870 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,315,333 GBP2023-01-01 ~ 2023-12-31
-1,770,184 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
945,737 GBP2023-01-01 ~ 2023-12-31
1,274,686 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
891,588 GBP2023-01-01 ~ 2023-12-31
1,251,689 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
780,205 GBP2023-01-01 ~ 2023-12-31
963,475 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,000,365 GBP2023-12-31
3,440,160 GBP2022-12-31
2,658,185 GBP2021-12-31
Dividends Paid
-220,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-181,500 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
349,992 GBP2023-12-31
192,292 GBP2022-12-31
Property, Plant & Equipment
4,605,870 GBP2023-12-31
1,921,028 GBP2022-12-31
Fixed Assets
4,955,862 GBP2023-12-31
2,113,320 GBP2022-12-31
Total Inventories
471,474 GBP2023-12-31
638,394 GBP2022-12-31
Debtors
2,340,263 GBP2023-12-31
2,401,329 GBP2022-12-31
Cash at bank and in hand
122,036 GBP2023-12-31
725,804 GBP2022-12-31
Current Assets
2,933,773 GBP2023-12-31
3,765,527 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,788,578 GBP2023-12-31
-1,427,444 GBP2022-12-31
Net Current Assets/Liabilities
145,195 GBP2023-12-31
2,338,083 GBP2022-12-31
Total Assets Less Current Liabilities
5,101,057 GBP2023-12-31
4,451,403 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-681,030 GBP2023-12-31
-701,422 GBP2022-12-31
Net Assets/Liabilities
4,000,465 GBP2023-12-31
3,440,260 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
4,000,465 GBP2023-12-31
3,440,260 GBP2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
175,853 GBP2023-01-01 ~ 2023-12-31
155,828 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Wages/Salaries
1,916,177 GBP2023-01-01 ~ 2023-12-31
1,569,641 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
146,251 GBP2023-01-01 ~ 2023-12-31
134,852 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,020 GBP2023-01-01 ~ 2023-12-31
34,571 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,099,448 GBP2023-01-01 ~ 2023-12-31
1,739,064 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
282,314 GBP2023-01-01 ~ 2023-12-31
139,266 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
110,265 GBP2023-01-01 ~ 2023-12-31
139,392 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
338,325 GBP2023-12-31
168,625 GBP2022-12-31
Intangible Assets - Gross Cost
378,325 GBP2023-12-31
208,625 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
28,333 GBP2023-12-31
16,333 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
349,992 GBP2023-12-31
192,292 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
4,187,121 GBP2023-12-31
1,523,701 GBP2022-12-31
Plant and equipment
786,534 GBP2023-12-31
781,831 GBP2022-12-31
Furniture and fittings
334,416 GBP2023-12-31
133,091 GBP2022-12-31
Computers
121,877 GBP2023-12-31
61,326 GBP2022-12-31
Motor vehicles
729,297 GBP2023-12-31
460,830 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,159,245 GBP2023-12-31
2,960,779 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,200 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-7,251 GBP2023-01-01 ~ 2023-12-31
Computers
-6,580 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-39,666 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-63,166 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
740,964 GBP2023-12-31
476,310 GBP2022-12-31
Plant and equipment
476,795 GBP2023-12-31
357,721 GBP2022-12-31
Furniture and fittings
105,364 GBP2023-12-31
83,527 GBP2022-12-31
Computers
54,689 GBP2023-12-31
49,642 GBP2022-12-31
Motor vehicles
175,563 GBP2023-12-31
72,552 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,553,375 GBP2023-12-31
1,039,752 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
264,889 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
125,287 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
28,489 GBP2023-01-01 ~ 2023-12-31
Computers
9,431 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
110,305 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
538,401 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,213 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,652 GBP2023-01-01 ~ 2023-12-31
Computers
-4,384 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-24,778 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,446,157 GBP2023-12-31
1,047,391 GBP2022-12-31
Plant and equipment
309,739 GBP2023-12-31
424,111 GBP2022-12-31
Furniture and fittings
229,052 GBP2023-12-31
49,564 GBP2022-12-31
Computers
67,188 GBP2023-12-31
11,684 GBP2022-12-31
Motor vehicles
553,734 GBP2023-12-31
388,278 GBP2022-12-31
Value of work in progress
190,500 GBP2023-12-31
319,756 GBP2022-12-31
Finished Goods/Goods for Resale
280,974 GBP2023-12-31
318,638 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,540,017 GBP2023-12-31
1,109,901 GBP2022-12-31
Other Debtors
Current
764,439 GBP2023-12-31
1,246,056 GBP2022-12-31
Prepayments/Accrued Income
Current
35,807 GBP2023-12-31
45,372 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,340,263 GBP2023-12-31
2,401,329 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
236,115 GBP2023-12-31
130,613 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,256,330 GBP2023-12-31
818,091 GBP2022-12-31
Corporation Tax Payable
Current
13,211 GBP2023-12-31
147,595 GBP2022-12-31
Other Taxation & Social Security Payable
Current
100,221 GBP2023-12-31
134,008 GBP2022-12-31
Other Creditors
Current
986,465 GBP2023-12-31
21,053 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
66,236 GBP2023-12-31
46,084 GBP2022-12-31
Creditors
Current
2,788,578 GBP2023-12-31
1,427,444 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
50,000 GBP2023-12-31
150,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
597,260 GBP2023-12-31
491,422 GBP2022-12-31
Creditors
Non-current
681,030 GBP2023-12-31
701,422 GBP2022-12-31
Bank Borrowings
150,000 GBP2023-12-31
250,000 GBP2022-12-31
Total Borrowings
Current
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Non-current
50,000 GBP2023-12-31
150,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
236,115 GBP2023-12-31
130,613 GBP2022-12-31
Minimum gross finance lease payments owing
833,375 GBP2023-12-31
622,035 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
63,770 GBP2023-12-31
90,000 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,000 GBP2023-12-31
19,200 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
16,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
16,000 GBP2023-12-31
35,200 GBP2022-12-31