Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
10,734,055 GBP2023-01-01 ~ 2023-12-31
10,871,829 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,521,395 GBP2023-01-01 ~ 2023-12-31
-8,142,238 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,212,660 GBP2023-01-01 ~ 2023-12-31
2,729,591 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,398,149 GBP2023-01-01 ~ 2023-12-31
-1,452,282 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
814,511 GBP2023-01-01 ~ 2023-12-31
1,277,309 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,215 GBP2023-01-01 ~ 2023-12-31
2,526 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
856,726 GBP2023-01-01 ~ 2023-12-31
1,277,835 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
643,634 GBP2023-01-01 ~ 2023-12-31
1,033,179 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
643,634 GBP2023-01-01 ~ 2023-12-31
1,033,179 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,422 GBP2023-12-31
5,136 GBP2022-12-31
Property, Plant & Equipment
198,756 GBP2023-12-31
205,125 GBP2022-12-31
Fixed Assets - Investments
20,992 GBP2023-12-31
20,992 GBP2022-12-31
Fixed Assets
223,170 GBP2023-12-31
231,253 GBP2022-12-31
Total Inventories
2,957,680 GBP2023-12-31
4,484,616 GBP2022-12-31
Debtors
1,361,082 GBP2023-12-31
1,555,657 GBP2022-12-31
Cash at bank and in hand
3,673,858 GBP2023-12-31
1,789,732 GBP2022-12-31
Current Assets
7,992,620 GBP2023-12-31
7,830,005 GBP2022-12-31
Net Current Assets/Liabilities
6,790,019 GBP2023-12-31
6,407,604 GBP2022-12-31
Total Assets Less Current Liabilities
7,013,189 GBP2023-12-31
6,638,857 GBP2022-12-31
Net Assets/Liabilities
6,995,379 GBP2023-12-31
6,618,757 GBP2022-12-31
Equity
6,995,379 GBP2023-12-31
6,618,757 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-186,108 GBP2023-01-01 ~ 2023-12-31
-251,337 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-186,108 GBP2023-01-01 ~ 2023-12-31
-251,337 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
643,634 GBP2023-01-01 ~ 2023-12-31
1,033,179 GBP2022-01-01 ~ 2022-12-31
Equity
Called up share capital
189,906 GBP2023-12-31
Retained earnings (accumulated losses)
6,737,179 GBP2023-12-31
6,360,557 GBP2022-12-31
Wages/Salaries
1,452,256 GBP2023-01-01 ~ 2023-12-31
1,512,548 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
120,625 GBP2023-01-01 ~ 2023-12-31
136,533 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,291 GBP2023-01-01 ~ 2023-12-31
33,233 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,604,172 GBP2023-01-01 ~ 2023-12-31
1,682,314 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
422023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Director Remuneration
150,285 GBP2023-01-01 ~ 2023-12-31
159,176 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
100,137 GBP2023-01-01 ~ 2023-12-31
85,621 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
212,742 GBP2023-01-01 ~ 2023-12-31
250,806 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
201,502 GBP2023-01-01 ~ 2023-12-31
242,789 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
28,390 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
24,968 GBP2023-12-31
23,254 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,714 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,422 GBP2023-12-31
5,136 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
119,179 GBP2023-12-31
108,265 GBP2022-12-31
Furniture and fittings
80,699 GBP2023-12-31
78,597 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
74,515 GBP2023-12-31
58,938 GBP2022-12-31
Furniture and fittings
64,742 GBP2023-12-31
54,568 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,577 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
10,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
44,664 GBP2023-12-31
49,327 GBP2022-12-31
Furniture and fittings
15,957 GBP2023-12-31
24,029 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
250,309 GBP2023-12-31
248,824 GBP2022-12-31
Computers
80,987 GBP2023-12-31
56,074 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
699,400 GBP2023-12-31
659,986 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-54,869 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-54,869 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
160,639 GBP2023-12-31
161,860 GBP2022-12-31
Computers
57,672 GBP2023-12-31
40,611 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
500,644 GBP2023-12-31
454,861 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
53,133 GBP2023-01-01 ~ 2023-12-31
Computers
17,061 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
100,137 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-54,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-54,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
89,670 GBP2023-12-31
86,964 GBP2022-12-31
Computers
23,315 GBP2023-12-31
15,463 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
20,992 GBP2022-12-31
Investments in Group Undertakings
20,992 GBP2023-12-31
20,992 GBP2022-12-31
Raw Materials
1,565,441 GBP2023-12-31
2,626,699 GBP2022-12-31
Finished Goods
928,237 GBP2023-12-31
1,358,418 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,270,165 GBP2023-12-31
1,422,744 GBP2022-12-31
Prepayments
Current
90,917 GBP2023-12-31
132,913 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,361,082 GBP2023-12-31
1,555,657 GBP2022-12-31
Trade Creditors/Trade Payables
Current
683,369 GBP2023-12-31
870,930 GBP2022-12-31
Corporation Tax Payable
Current
85,382 GBP2023-12-31
110,795 GBP2022-12-31
Other Taxation & Social Security Payable
Current
43,293 GBP2023-12-31
44,056 GBP2022-12-31
Accrued Liabilities
Current
117,306 GBP2023-12-31
111,267 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
191,328 GBP2023-12-31
192,338 GBP2022-12-31
Between one and five year
722,762 GBP2023-12-31
745,486 GBP2022-12-31
More than five year
168,604 GBP2023-12-31
337,208 GBP2022-12-31
All periods
1,082,694 GBP2023-12-31
1,275,032 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,810 GBP2023-12-31
20,100 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
131,604 shares2023-12-31
Class 2 ordinary share
55,252 shares2023-12-31
Class 3 ordinary share
3,050 shares2023-12-31
Equity
Capital redemption reserve
68,294 GBP2023-12-31
67,194 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
643,634 GBP2023-01-01 ~ 2023-12-31