Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
7,108,465 GBP2023-01-01 ~ 2023-12-31
6,875,839 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,463,065 GBP2023-01-01 ~ 2023-12-31
-3,118,271 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,645,400 GBP2023-01-01 ~ 2023-12-31
3,757,568 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,070,575 GBP2023-01-01 ~ 2023-12-31
-2,608,347 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
632,366 GBP2023-01-01 ~ 2023-12-31
1,176,509 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
-604 GBP2023-01-01 ~ 2023-12-31
2,172 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
578,939 GBP2023-01-01 ~ 2023-12-31
1,151,922 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
484,300 GBP2023-01-01 ~ 2023-12-31
763,593 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
484,300 GBP2023-01-01 ~ 2023-12-31
763,593 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,575,081 GBP2023-12-31
4,078,560 GBP2022-12-31
Total Inventories
1,905,773 GBP2023-12-31
1,878,123 GBP2022-12-31
Debtors
676,890 GBP2023-12-31
1,350,206 GBP2022-12-31
Cash at bank and in hand
827,807 GBP2023-12-31
937,048 GBP2022-12-31
Current Assets
3,410,470 GBP2023-12-31
4,165,377 GBP2022-12-31
Creditors
Current
1,466,261 GBP2023-12-31
3,082,979 GBP2022-12-31
Net Current Assets/Liabilities
1,944,209 GBP2023-12-31
1,082,398 GBP2022-12-31
Total Assets Less Current Liabilities
5,519,290 GBP2023-12-31
5,160,958 GBP2022-12-31
Net Assets/Liabilities
4,974,712 GBP2023-12-31
4,490,412 GBP2022-12-31
Equity
4,974,712 GBP2023-12-31
4,490,412 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
484,300 GBP2023-01-01 ~ 2023-12-31
763,593 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,516,777 GBP2023-01-01 ~ 2023-12-31
1,609,226 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
199,775 GBP2023-01-01 ~ 2023-12-31
210,751 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,445 GBP2023-01-01 ~ 2023-12-31
52,736 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,809,997 GBP2023-01-01 ~ 2023-12-31
1,872,713 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
682023-01-01 ~ 2023-12-31
732022-01-01 ~ 2022-12-31
Director Remuneration
132,064 GBP2023-01-01 ~ 2023-12-31
195,934 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
822,199 GBP2023-01-01 ~ 2023-12-31
589,871 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,542 GBP2023-01-01 ~ 2023-12-31
11,078 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
281,615 GBP2023-01-01 ~ 2023-12-31
-28,387 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
136,166 GBP2023-01-01 ~ 2023-12-31
218,865 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,457,768 GBP2023-12-31
5,246,863 GBP2022-12-31
Furniture and fittings
75,695 GBP2023-12-31
75,695 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-18,525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,805,486 GBP2023-12-31
2,254,953 GBP2022-12-31
Furniture and fittings
67,985 GBP2023-12-31
55,682 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
569,058 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
12,303 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,652,282 GBP2023-12-31
2,991,910 GBP2022-12-31
Furniture and fittings
7,710 GBP2023-12-31
20,013 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
112,044 GBP2023-12-31
112,044 GBP2022-12-31
Computers
165,283 GBP2023-12-31
88,559 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,178,213 GBP2023-12-31
6,878,018 GBP2022-12-31
Property, Plant & Equipment - Disposals
-18,525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
90,736 GBP2023-12-31
67,520 GBP2022-12-31
Computers
78,645 GBP2023-12-31
61,293 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,603,132 GBP2023-12-31
2,799,458 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
23,216 GBP2023-01-01 ~ 2023-12-31
Computers
17,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
822,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-18,525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
21,308 GBP2023-12-31
44,524 GBP2022-12-31
Computers
86,638 GBP2023-12-31
27,266 GBP2022-12-31
Raw Materials
1,542,018 GBP2023-12-31
1,434,535 GBP2022-12-31
Finished Goods
363,755 GBP2023-12-31
443,588 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
305,872 GBP2023-12-31
722,449 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
270,244 GBP2022-12-31
Prepayments
Current
20,937 GBP2023-12-31
8,884 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
676,890 GBP2023-12-31
1,350,206 GBP2022-12-31
Trade Creditors/Trade Payables
Current
222,998 GBP2023-12-31
179,414 GBP2022-12-31
Corporation Tax Payable
Current
238,306 GBP2023-12-31
Other Taxation & Social Security Payable
Current
228,779 GBP2023-12-31
135,198 GBP2022-12-31
Other Creditors
Current
37,560 GBP2023-12-31
22,570 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
97,029 GBP2023-12-31
332,530 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
337,248 GBP2023-12-31
114,848 GBP2022-12-31
Between one and five year
1,333,207 GBP2023-12-31
340,055 GBP2022-12-31
More than five year
552,067 GBP2023-12-31
All periods
2,222,522 GBP2023-12-31
454,903 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
544,578 GBP2023-12-31
670,546 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
484,300 GBP2023-01-01 ~ 2023-12-31