Turnover/Revenue
14,720,515 GBP2023-01-01 ~ 2023-12-31
16,884,451 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,769,596 GBP2023-01-01 ~ 2023-12-31
-13,328,926 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,950,919 GBP2023-01-01 ~ 2023-12-31
3,555,525 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,240,372 GBP2023-01-01 ~ 2023-12-31
-2,143,676 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
727,374 GBP2023-01-01 ~ 2023-12-31
1,412,856 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
39,569 GBP2023-01-01 ~ 2023-12-31
5,684 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-23,026 GBP2023-01-01 ~ 2023-12-31
-16,589 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
771,777 GBP2023-01-01 ~ 2023-12-31
1,439,411 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
594,259 GBP2023-01-01 ~ 2023-12-31
1,179,033 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
840,891 GBP2023-12-31
821,112 GBP2022-12-31
Fixed Assets - Investments
101,300 GBP2023-12-31
1,300 GBP2022-12-31
Fixed Assets
942,191 GBP2023-12-31
822,412 GBP2022-12-31
Total Inventories
1,567,516 GBP2023-12-31
1,593,032 GBP2022-12-31
Debtors
1,734,200 GBP2023-12-31
1,960,400 GBP2022-12-31
Cash at bank and in hand
1,363,373 GBP2023-12-31
1,226,881 GBP2022-12-31
Current Assets
4,665,089 GBP2023-12-31
4,780,313 GBP2022-12-31
Net Current Assets/Liabilities
3,047,030 GBP2023-12-31
3,189,083 GBP2022-12-31
Total Assets Less Current Liabilities
3,989,221 GBP2023-12-31
4,011,495 GBP2022-12-31
Creditors
Non-current
-291,584 GBP2023-12-31
-348,963 GBP2022-12-31
Net Assets/Liabilities
3,501,534 GBP2023-12-31
3,472,275 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
3,501,434 GBP2023-12-31
3,472,175 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
594,259 GBP2023-01-01 ~ 2023-12-31
1,179,033 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
229,176 GBP2023-01-01 ~ 2023-12-31
235,507 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,763,617 GBP2023-01-01 ~ 2023-12-31
1,638,407 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
171,356 GBP2023-01-01 ~ 2023-12-31
159,843 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,751 GBP2023-01-01 ~ 2023-12-31
29,817 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,969,724 GBP2023-01-01 ~ 2023-12-31
1,828,067 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
612023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Current Tax for the Period
171,672 GBP2023-01-01 ~ 2023-12-31
231,365 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,846 GBP2023-01-01 ~ 2023-12-31
29,013 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
181,367 GBP2023-01-01 ~ 2023-12-31
273,488 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
256,059 GBP2023-12-31
198,059 GBP2022-12-31
Plant and equipment
629,581 GBP2023-12-31
603,741 GBP2022-12-31
Motor vehicles
993,047 GBP2023-12-31
958,115 GBP2022-12-31
Furniture and fittings
98,102 GBP2023-12-31
98,102 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,976,789 GBP2023-12-31
1,858,017 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-29,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-108,558 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-138,058 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
142,490 GBP2023-12-31
124,906 GBP2022-12-31
Plant and equipment
349,118 GBP2023-12-31
299,351 GBP2022-12-31
Motor vehicles
580,940 GBP2023-12-31
554,987 GBP2022-12-31
Furniture and fittings
63,350 GBP2023-12-31
57,661 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,135,898 GBP2023-12-31
1,036,905 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
17,584 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
77,056 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
128,847 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
5,689 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
229,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-27,289 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-102,894 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-130,183 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
113,569 GBP2023-12-31
73,153 GBP2022-12-31
Plant and equipment
280,463 GBP2023-12-31
304,390 GBP2022-12-31
Motor vehicles
412,107 GBP2023-12-31
403,128 GBP2022-12-31
Furniture and fittings
34,752 GBP2023-12-31
40,441 GBP2022-12-31
Finished Goods
1,567,516 GBP2023-12-31
1,593,032 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,376,755 GBP2023-12-31
1,576,129 GBP2022-12-31
Prepayments/Accrued Income
Current
317,802 GBP2023-12-31
307,940 GBP2022-12-31
Other Debtors
Current
39,643 GBP2023-12-31
76,331 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
180,168 GBP2023-12-31
159,837 GBP2022-12-31
Trade Creditors/Trade Payables
Current
831,003 GBP2023-12-31
904,054 GBP2022-12-31
Corporation Tax Payable
Current
171,672 GBP2023-12-31
231,573 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
36,181 GBP2023-12-31
70,358 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
291,584 GBP2023-12-31
348,963 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
196,103 GBP2023-12-31
190,257 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
223,628 GBP2023-12-31
195,000 GBP2022-12-31
Between one and five year
799,822 GBP2023-12-31
780,000 GBP2022-12-31
More than five year
453,333 GBP2023-12-31
577,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,476,783 GBP2023-12-31
1,552,500 GBP2022-12-31