Average Number of Employees
4472023-01-01 ~ 2023-12-31
4812022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,690,293 GBP2023-12-31
2,623,509 GBP2022-12-31
Fixed Assets - Investments
975,000 GBP2023-12-31
975,000 GBP2022-12-31
Fixed Assets
3,665,293 GBP2023-12-31
3,598,509 GBP2022-12-31
Total Inventories
1,727,873 GBP2023-12-31
1,795,675 GBP2022-12-31
Debtors
7,313,856 GBP2023-12-31
8,034,565 GBP2022-12-31
Cash at bank and in hand
45,394 GBP2023-12-31
78,101 GBP2022-12-31
Current Assets
9,087,123 GBP2023-12-31
9,908,341 GBP2022-12-31
Creditors
Current
4,911,779 GBP2023-12-31
6,582,989 GBP2022-12-31
Net Current Assets/Liabilities
4,175,344 GBP2023-12-31
3,325,352 GBP2022-12-31
Total Assets Less Current Liabilities
7,840,637 GBP2023-12-31
6,923,861 GBP2022-12-31
Net Assets/Liabilities
4,703,081 GBP2023-12-31
3,481,446 GBP2022-12-31
Equity
Called up share capital
40,000 GBP2023-12-31
40,000 GBP2022-12-31
40,000 GBP2021-12-31
Capital redemption reserve
60,000 GBP2023-12-31
60,000 GBP2022-12-31
60,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,603,081 GBP2023-12-31
3,381,446 GBP2022-12-31
3,135,561 GBP2021-12-31
Equity
4,703,081 GBP2023-12-31
3,481,446 GBP2022-12-31
3,235,561 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,421,635 GBP2023-01-01 ~ 2023-12-31
245,885 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,421,635 GBP2023-01-01 ~ 2023-12-31
245,885 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,631,015 GBP2023-12-31
3,410,566 GBP2022-12-31
Furniture and fittings
1,874,204 GBP2023-12-31
1,832,788 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,251,410 GBP2023-12-31
1,995,576 GBP2022-12-31
Furniture and fittings
1,005,945 GBP2023-12-31
847,871 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
255,834 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
158,074 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,379,605 GBP2023-12-31
1,414,990 GBP2022-12-31
Furniture and fittings
868,259 GBP2023-12-31
984,917 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
41,823 GBP2023-12-31
41,823 GBP2022-12-31
Computers
504,909 GBP2023-12-31
270,111 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,133,322 GBP2023-12-31
5,636,659 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
41,315 GBP2023-12-31
30,603 GBP2022-12-31
Computers
100,640 GBP2023-12-31
100,640 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,443,029 GBP2023-12-31
3,013,150 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
10,712 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
429,879 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
508 GBP2023-12-31
11,220 GBP2022-12-31
Computers
404,269 GBP2023-12-31
169,471 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
657,691 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
182,931 GBP2023-12-31
117,162 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
65,769 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
9,356 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
86,134 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
474,760 GBP2023-12-31
540,529 GBP2022-12-31
Under hire purchased contracts or finance leases
482,097 GBP2023-12-31
568,231 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
9,356 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,546,754 GBP2022-12-31
Investments in Group Undertakings
975,000 GBP2023-12-31
975,000 GBP2022-12-31
Raw Materials
1,527,156 GBP2023-12-31
1,548,165 GBP2022-12-31
Value of work in progress
82,749 GBP2023-12-31
117,190 GBP2022-12-31
Finished Goods
117,968 GBP2023-12-31
130,320 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,808,512 GBP2023-12-31
4,130,457 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,998,343 GBP2023-12-31
3,338,258 GBP2022-12-31
Other Debtors
Current
6,497 GBP2023-12-31
28,686 GBP2022-12-31
Prepayments/Accrued Income
Current
500,504 GBP2023-12-31
537,164 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
7,313,856 GBP2023-12-31
8,034,565 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
769,757 GBP2023-12-31
2,651,981 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
111,458 GBP2023-12-31
185,272 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,860,499 GBP2023-12-31
2,191,864 GBP2022-12-31
Corporation Tax Payable
Current
192,943 GBP2023-12-31
145,510 GBP2022-12-31
Other Taxation & Social Security Payable
Current
278,351 GBP2023-12-31
231,907 GBP2022-12-31
Other Creditors
Current
4,354 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
781,449 GBP2023-12-31
623,069 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,531,250 GBP2023-12-31
2,906,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
111,457 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
2,156,250 GBP2023-12-31
2,531,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
111,457 GBP2022-12-31
hire purchase agreements
111,458 GBP2023-12-31
296,729 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,007 GBP2023-12-31
82,256 GBP2022-12-31
Between one and five year
87,148 GBP2023-12-31
150,155 GBP2022-12-31
All periods
150,155 GBP2023-12-31
232,411 GBP2022-12-31
Bank Overdrafts
Secured
394,757 GBP2023-12-31
2,276,981 GBP2022-12-31
Bank Borrowings
Secured
2,906,250 GBP2023-12-31
3,281,250 GBP2022-12-31
Total Borrowings
Secured
3,412,465 GBP2023-12-31
5,854,960 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
606,306 GBP2023-12-31
424,708 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Class 2 ordinary share
30,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,421,635 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,421,635 GBP2023-01-01 ~ 2023-12-31