Average Number of Employees
1032023-01-01 ~ 2023-12-31
972022-01-01 ~ 2022-12-31
Turnover/Revenue
28,288,502 GBP2023-01-01 ~ 2023-12-31
26,896,257 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-24,372,655 GBP2023-01-01 ~ 2023-12-31
-22,605,018 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-201,484 GBP2023-01-01 ~ 2023-12-31
4,291,239 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,559,105 GBP2023-01-01 ~ 2023-12-31
-3,434,421 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-577,953 GBP2023-01-01 ~ 2023-12-31
2,021,591 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,646 GBP2023-01-01 ~ 2023-12-31
976 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,896 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-572,307 GBP2023-01-01 ~ 2023-12-31
2,020,671 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-478,040 GBP2023-01-01 ~ 2023-12-31
1,553,194 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
323,077 GBP2023-12-31
507,693 GBP2022-12-31
Property, Plant & Equipment
3,733,434 GBP2023-12-31
3,556,512 GBP2022-12-31
Fixed Assets
4,056,511 GBP2023-12-31
4,064,205 GBP2022-12-31
Total Inventories
5,291,765 GBP2023-12-31
7,181,414 GBP2022-12-31
Debtors
Current
5,328,504 GBP2023-12-31
5,426,293 GBP2022-12-31
Cash at bank and in hand
1,416,303 GBP2023-12-31
2,138,988 GBP2022-12-31
Current Assets
12,036,572 GBP2023-12-31
14,746,695 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,941,217 GBP2022-12-31
Net Current Assets/Liabilities
6,595,610 GBP2023-12-31
6,805,478 GBP2022-12-31
Net Assets/Liabilities
6,928,406 GBP2023-12-31
10,606,446 GBP2022-12-31
Equity
Called up share capital
3,500,000 GBP2023-12-31
3,500,000 GBP2022-12-31
3,500,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,428,406 GBP2023-12-31
7,106,446 GBP2022-12-31
6,363,252 GBP2022-01-01
Equity
6,928,406 GBP2023-12-31
10,606,446 GBP2022-12-31
9,863,252 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-478,040 GBP2023-01-01 ~ 2023-12-31
1,553,194 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,200,000 GBP2023-01-01 ~ 2023-12-31
-810,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,200,000 GBP2023-01-01 ~ 2023-12-31
-810,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
607,216 GBP2023-01-01 ~ 2023-12-31
497,057 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,416,303 GBP2023-12-31
2,138,988 GBP2022-12-31
1,582,892 GBP2022-01-01
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
26,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,402,349 GBP2023-01-01 ~ 2023-12-31
4,258,140 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
443,598 GBP2023-01-01 ~ 2023-12-31
335,034 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,106,309 GBP2023-01-01 ~ 2023-12-31
4,836,193 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-111,092 GBP2023-01-01 ~ 2023-12-31
145,006 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-134,492 GBP2023-01-01 ~ 2023-12-31
383,927 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
452,162 GBP2023-12-31
452,162 GBP2022-12-31
Goodwill
3,692,322 GBP2023-12-31
3,692,322 GBP2022-12-31
Intangible Assets - Gross Cost
4,144,484 GBP2023-12-31
4,144,484 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
452,162 GBP2023-12-31
452,162 GBP2022-12-31
Goodwill
3,369,245 GBP2023-12-31
3,184,629 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,821,407 GBP2023-12-31
3,636,791 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
184,616 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
323,077 GBP2023-12-31
507,693 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,279,305 GBP2023-12-31
3,279,305 GBP2022-12-31
Plant and equipment
8,692,631 GBP2023-12-31
8,490,233 GBP2022-12-31
Furniture and fittings
370,225 GBP2023-12-31
340,281 GBP2022-12-31
Other
1,022,069 GBP2023-12-31
470,273 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,364,230 GBP2023-12-31
12,580,092 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,503,599 GBP2022-12-31
Furniture and fittings
316,552 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,023,580 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
473,329 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
9,674 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
607,216 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,976,928 GBP2023-12-31
Furniture and fittings
326,226 GBP2023-12-31
Other
319,743 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,630,796 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,271,406 GBP2023-12-31
1,395,619 GBP2022-12-31
Plant and equipment
1,715,703 GBP2023-12-31
1,986,634 GBP2022-12-31
Furniture and fittings
43,999 GBP2023-12-31
23,729 GBP2022-12-31
Other
702,326 GBP2023-12-31
150,530 GBP2022-12-31
Raw materials and consumables
1,185,142 GBP2023-12-31
3,497,618 GBP2022-12-31
Value of work in progress
477,171 GBP2023-12-31
787,825 GBP2022-12-31
Finished Goods/Goods for Resale
3,629,452 GBP2023-12-31
2,895,971 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,184,355 GBP2023-12-31
4,192,038 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
776,397 GBP2023-12-31
191,262 GBP2022-12-31
Other Debtors
Current
112,385 GBP2023-12-31
977,787 GBP2022-12-31
Prepayments/Accrued Income
Current
255,367 GBP2023-12-31
65,206 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,743,170 GBP2023-12-31
2,751,172 GBP2022-12-31
Amounts owed to group undertakings
Current
2,190,465 GBP2023-12-31
4,389,403 GBP2022-12-31
Corporation Tax Payable
Current
33,098 GBP2023-12-31
Taxation/Social Security Payable
Current
114,756 GBP2023-12-31
117,690 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
359,473 GBP2023-12-31
682,952 GBP2022-12-31
Creditors
Current
5,440,962 GBP2023-12-31
7,941,217 GBP2022-12-31
Net Deferred Tax Liability/Asset
-168,970 GBP2023-12-31
-263,237 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-422,283 GBP2023-12-31
-285,744 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,500,000 shares2023-12-31
3,500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
44,610 GBP2023-12-31
20,973 GBP2022-12-31
Between one and five year
25,343 GBP2023-12-31
20,840 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
69,953 GBP2023-12-31
41,813 GBP2022-12-31