Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,102,645 GBP2023-01-01 ~ 2023-12-31
18,433,797 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,364,961 GBP2023-01-01 ~ 2023-12-31
-14,245,633 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,737,684 GBP2023-01-01 ~ 2023-12-31
4,188,164 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,960,025 GBP2023-01-01 ~ 2023-12-31
-3,892,369 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
142 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
233,483 GBP2023-01-01 ~ 2023-12-31
17,393 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
130,701 GBP2023-01-01 ~ 2023-12-31
-45,129 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,561,439 GBP2023-12-31
1,430,738 GBP2022-12-31
1,475,867 GBP2021-12-31
Intangible Assets
7,495 GBP2023-12-31
15,395 GBP2022-12-31
Property, Plant & Equipment
4,175,739 GBP2023-12-31
4,406,138 GBP2022-12-31
Fixed Assets - Investments
132,000 GBP2022-12-31
Fixed Assets
4,183,234 GBP2023-12-31
4,553,533 GBP2022-12-31
Total Inventories
2,286,523 GBP2023-12-31
2,247,089 GBP2022-12-31
Debtors
6,077,585 GBP2023-12-31
6,037,758 GBP2022-12-31
Cash at bank and in hand
5 GBP2023-12-31
5 GBP2022-12-31
Current Assets
8,364,113 GBP2023-12-31
8,284,852 GBP2022-12-31
Net Current Assets/Liabilities
-1,094,983 GBP2023-12-31
-942,281 GBP2022-12-31
Total Assets Less Current Liabilities
3,088,251 GBP2023-12-31
3,611,252 GBP2022-12-31
Net Assets/Liabilities
1,561,539 GBP2023-12-31
1,430,838 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
1,561,539 GBP2023-12-31
1,430,838 GBP2022-12-31
Wages/Salaries
2,303,688 GBP2023-01-01 ~ 2023-12-31
2,137,710 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
192,008 GBP2023-01-01 ~ 2023-12-31
193,877 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,181 GBP2023-01-01 ~ 2023-12-31
40,411 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,532,877 GBP2023-01-01 ~ 2023-12-31
2,371,998 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
582022-01-01 ~ 2022-12-31
Director Remuneration
120,800 GBP2023-01-01 ~ 2023-12-31
130,543 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
440,548 GBP2023-01-01 ~ 2023-12-31
399,541 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,945 GBP2023-01-01 ~ 2023-12-31
16,224 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
58,371 GBP2023-01-01 ~ 2023-12-31
3,305 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
180,358 GBP2022-12-31
Development expenditure
51,978 GBP2022-12-31
Intangible Assets - Gross Cost
232,336 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
180,358 GBP2023-12-31
180,358 GBP2022-12-31
Development expenditure
44,483 GBP2023-12-31
36,583 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
224,841 GBP2023-12-31
216,941 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
7,900 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,900 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
7,495 GBP2023-12-31
15,395 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,649,612 GBP2023-12-31
4,487,516 GBP2022-12-31
Furniture and fittings
250,804 GBP2023-12-31
191,583 GBP2022-12-31
Motor vehicles
348,269 GBP2023-12-31
384,925 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,769,531 GBP2023-12-31
5,581,959 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-79,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-88,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,074,207 GBP2023-12-31
814,320 GBP2022-12-31
Furniture and fittings
136,906 GBP2023-12-31
71,264 GBP2022-12-31
Motor vehicles
146,468 GBP2023-12-31
99,599 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,593,792 GBP2023-12-31
1,175,821 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
262,107 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
65,642 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
67,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
440,548 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,220 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,577 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,575,405 GBP2023-12-31
3,673,196 GBP2022-12-31
Furniture and fittings
113,898 GBP2023-12-31
120,319 GBP2022-12-31
Motor vehicles
201,801 GBP2023-12-31
285,326 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
132,000 GBP2022-12-31
Investments in Group Undertakings
132,000 GBP2022-12-31
Merchandise
2,286,523 GBP2023-12-31
2,247,089 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,298,225 GBP2023-12-31
4,402,214 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,060,440 GBP2023-12-31
940,721 GBP2022-12-31
Other Debtors
Current
48,629 GBP2023-12-31
96,098 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
98,914 GBP2023-12-31
98,914 GBP2022-12-31
Prepayments/Accrued Income
Current
208,336 GBP2023-12-31
137,144 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,077,585 GBP2023-12-31
6,037,758 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
4,206,706 GBP2023-12-31
4,681,508 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
116,943 GBP2023-12-31
335,196 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,386,109 GBP2023-12-31
2,619,976 GBP2022-12-31
Corporation Tax Payable
Current
20,728 GBP2023-12-31
20,727 GBP2022-12-31
Other Taxation & Social Security Payable
Current
48,118 GBP2023-12-31
53,000 GBP2022-12-31
Other Creditors
Current
34,016 GBP2023-12-31
36,860 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,136,934 GBP2023-12-31
959,649 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,050,000 GBP2023-12-31
1,650,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
79,874 GBP2023-12-31
236,358 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
600,000 GBP2023-12-31
612,500 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
4,206,706 GBP2023-12-31
4,681,508 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
600,000 GBP2023-12-31
600,000 GBP2022-12-31
Non-current, Between two and five year
450,000 GBP2023-12-31
1,050,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
79,874 GBP2023-12-31
236,358 GBP2022-12-31
hire purchase agreements
196,817 GBP2023-12-31
571,554 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
412,451 GBP2023-12-31
716,668 GBP2022-12-31
Between one and five year
480,204 GBP2023-12-31
772,604 GBP2022-12-31
More than five year
120,051 GBP2022-12-31
All periods
892,655 GBP2023-12-31
1,609,323 GBP2022-12-31
Bank Overdrafts
Secured
595,503 GBP2023-12-31
809,570 GBP2022-12-31
Total Borrowings
Secured
3,803,523 GBP2023-12-31
4,640,562 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
767,092 GBP2023-12-31
769,232 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
396,838 GBP2023-12-31
294,056 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
130,701 GBP2023-01-01 ~ 2023-12-31