Turnover/Revenue
27,229,320 GBP2023-01-01 ~ 2023-12-31
24,905,249 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,506,801 GBP2023-01-01 ~ 2023-12-31
-15,897,711 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,722,519 GBP2023-01-01 ~ 2023-12-31
9,007,538 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,862,709 GBP2023-01-01 ~ 2023-12-31
-8,292,936 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
859,810 GBP2023-01-01 ~ 2023-12-31
714,602 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
62,593 GBP2023-01-01 ~ 2023-12-31
34,849 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-9,204 GBP2023-01-01 ~ 2023-12-31
-18,515 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
913,199 GBP2023-01-01 ~ 2023-12-31
730,936 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
679,986 GBP2023-01-01 ~ 2023-12-31
598,873 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
101,638 GBP2023-12-31
115,462 GBP2022-12-31
Property, Plant & Equipment
1,253,121 GBP2023-12-31
1,710,149 GBP2022-12-31
Fixed Assets - Investments
7,500 GBP2023-12-31
7,500 GBP2022-12-31
Fixed Assets
1,362,259 GBP2023-12-31
1,833,111 GBP2022-12-31
Total Inventories
137,139 GBP2023-12-31
124,753 GBP2022-12-31
Debtors
1,189,572 GBP2023-12-31
1,141,859 GBP2022-12-31
Cash at bank and in hand
3,736,823 GBP2023-12-31
3,498,162 GBP2022-12-31
Current Assets
5,063,534 GBP2023-12-31
4,764,774 GBP2022-12-31
Creditors
-2,176,084 GBP2023-12-31
-2,260,146 GBP2022-12-31
Net Current Assets/Liabilities
2,887,450 GBP2023-12-31
2,504,628 GBP2022-12-31
Total Assets Less Current Liabilities
4,249,709 GBP2023-12-31
4,337,739 GBP2022-12-31
Net Assets/Liabilities
4,092,083 GBP2023-12-31
3,743,934 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
4,091,983 GBP2023-12-31
3,743,834 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
679,986 GBP2023-01-01 ~ 2023-12-31
598,873 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
555,893 GBP2023-01-01 ~ 2023-12-31
596,376 GBP2022-01-01 ~ 2022-12-31
Total Borrowings
Current, Amounts falling due within one year
-124,026 GBP2022-12-31
Audit Fees/Expenses
7,000 GBP2023-01-01 ~ 2023-12-31
7,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,011,255 GBP2023-01-01 ~ 2023-12-31
6,603,072 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
270,369 GBP2023-01-01 ~ 2023-12-31
278,577 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,938 GBP2023-01-01 ~ 2023-12-31
144,328 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,391,562 GBP2023-01-01 ~ 2023-12-31
7,025,977 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
7182023-01-01 ~ 2023-12-31
6662022-01-01 ~ 2022-12-31
Current Tax for the Period
305,037 GBP2023-01-01 ~ 2023-12-31
199,070 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-71,824 GBP2023-01-01 ~ 2023-12-31
-67,007 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
214,602 GBP2023-01-01 ~ 2023-12-31
138,878 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
821,715 GBP2023-12-31
821,715 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
720,077 GBP2023-12-31
706,253 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,824 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
101,638 GBP2023-12-31
115,462 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,442,331 GBP2023-12-31
5,343,466 GBP2022-12-31
Motor vehicles
125,682 GBP2023-12-31
125,682 GBP2022-12-31
Computers
81,485 GBP2023-12-31
81,485 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,649,498 GBP2023-12-31
5,550,633 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,217,022 GBP2023-12-31
3,670,528 GBP2022-12-31
Motor vehicles
98,130 GBP2023-12-31
88,947 GBP2022-12-31
Computers
81,225 GBP2023-12-31
81,009 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,396,377 GBP2023-12-31
3,840,484 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
546,494 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,183 GBP2023-01-01 ~ 2023-12-31
Computers
216 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
555,893 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,225,309 GBP2023-12-31
1,672,938 GBP2022-12-31
Motor vehicles
27,552 GBP2023-12-31
36,735 GBP2022-12-31
Computers
260 GBP2023-12-31
476 GBP2022-12-31
Other types of inventories not specified separately
137,139 GBP2023-12-31
124,753 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
23,074 GBP2023-12-31
29,969 GBP2022-12-31
Prepayments/Accrued Income
Current
63,219 GBP2023-12-31
41,204 GBP2022-12-31
Debtors
Current
116,293 GBP2023-12-31
111,173 GBP2022-12-31
Non-current
1,073,279 GBP2023-12-31
1,030,686 GBP2022-12-31
Trade Creditors/Trade Payables
Current
368,449 GBP2023-12-31
470,869 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
124,026 GBP2022-12-31
Corporation Tax Payable
Current
305,037 GBP2023-12-31
199,070 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
602,694 GBP2023-12-31
478,683 GBP2022-12-31
Creditors
Current
2,176,084 GBP2023-12-31
2,260,146 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
364,355 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
157,626 GBP2023-12-31
229,450 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
157,626 GBP2023-12-31
229,450 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
642,684 GBP2023-12-31
642,684 GBP2022-12-31
Between one and five year
2,217,996 GBP2023-12-31
2,345,520 GBP2022-12-31
More than five year
3,815,358 GBP2023-12-31
4,330,518 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,676,038 GBP2023-12-31
7,318,722 GBP2022-12-31