Average Number of Employees
632023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Turnover/Revenue
40,910,826 GBP2023-01-01 ~ 2023-12-31
34,805,254 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-37,139,575 GBP2023-01-01 ~ 2023-12-31
-32,151,542 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,771,251 GBP2023-01-01 ~ 2023-12-31
2,653,712 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,463,204 GBP2023-01-01 ~ 2023-12-31
-2,673,576 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
468,047 GBP2023-01-01 ~ 2023-12-31
80,136 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,394 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
427,960 GBP2023-01-01 ~ 2023-12-31
79,114 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
540,849 GBP2023-01-01 ~ 2023-12-31
598,989 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
979,941 GBP2023-12-31
932,508 GBP2022-12-31
Debtors
Current
7,751,609 GBP2023-12-31
8,032,187 GBP2022-12-31
Cash at bank and in hand
1,923,643 GBP2023-12-31
540,126 GBP2022-12-31
Current Assets
9,675,252 GBP2023-12-31
8,572,313 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,063,856 GBP2023-12-31
-7,108,335 GBP2022-12-31
Net Current Assets/Liabilities
1,611,396 GBP2023-12-31
1,463,978 GBP2022-12-31
Total Assets Less Current Liabilities
2,591,337 GBP2023-12-31
2,396,486 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-322,185 GBP2023-12-31
-460,800 GBP2022-12-31
Net Assets/Liabilities
2,245,574 GBP2023-12-31
1,929,725 GBP2022-12-31
Equity
Called up share capital
22,225 GBP2023-12-31
22,225 GBP2022-12-31
22,225 GBP2022-01-01
Revaluation reserve
504,000 GBP2023-12-31
514,000 GBP2022-12-31
524,000 GBP2022-01-01
Other miscellaneous reserve
-1,965,000 GBP2023-12-31
-1,740,000 GBP2022-12-31
-1,650,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,684,349 GBP2023-12-31
3,133,500 GBP2022-12-31
2,524,511 GBP2022-01-01
Equity
2,245,574 GBP2023-12-31
1,929,725 GBP2022-12-31
1,420,736 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
540,849 GBP2023-01-01 ~ 2023-12-31
598,989 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
540,849 GBP2023-01-01 ~ 2023-12-31
598,989 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
540,849 GBP2023-01-01 ~ 2023-12-31
598,989 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
10,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-225,000 GBP2023-01-01 ~ 2023-12-31
-90,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
54,648 GBP2023-01-01 ~ 2023-12-31
60,565 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,923,643 GBP2023-12-31
540,126 GBP2022-12-31
3,113,537 GBP2022-01-01
Audit Fees/Expenses
14,025 GBP2023-01-01 ~ 2023-12-31
14,025 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,020,428 GBP2023-01-01 ~ 2023-12-31
2,985,130 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
368,077 GBP2023-01-01 ~ 2023-12-31
336,355 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,490,309 GBP2023-01-01 ~ 2023-12-31
3,431,303 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
550,969 GBP2023-01-01 ~ 2023-12-31
540,506 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,617 GBP2023-01-01 ~ 2023-12-31
61,969 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
100,571 GBP2023-01-01 ~ 2023-12-31
15,032 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
900,000 GBP2023-12-31
900,000 GBP2022-12-31
Plant and equipment
430,006 GBP2023-12-31
327,925 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,330,006 GBP2023-12-31
1,227,925 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
277,417 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
295,417 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,648 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
54,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
314,065 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
350,065 GBP2023-12-31
Property, Plant & Equipment
Buildings
864,000 GBP2023-12-31
882,000 GBP2022-12-31
Plant and equipment
115,941 GBP2023-12-31
50,508 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,956,381 GBP2023-12-31
1,496,958 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
183,839 GBP2023-12-31
82,928 GBP2022-12-31
Other Debtors
Current
108 GBP2022-12-31
Prepayments/Accrued Income
Current
87,905 GBP2023-12-31
107,958 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
543,730 GBP2022-12-31
Bank Borrowings
Current
166,333 GBP2023-12-31
24,221 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,092,653 GBP2023-12-31
4,953,786 GBP2022-12-31
Corporation Tax Payable
Current
102,643 GBP2023-12-31
21,802 GBP2022-12-31
Taxation/Social Security Payable
Current
1,226,256 GBP2023-12-31
1,330,261 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
7,413 GBP2023-12-31
Other Creditors
Current
18,936 GBP2023-12-31
33,932 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,449,622 GBP2023-12-31
744,333 GBP2022-12-31
Creditors
Current
8,063,856 GBP2023-12-31
7,108,335 GBP2022-12-31
Bank Borrowings
Non-current
286,848 GBP2023-12-31
460,800 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
35,337 GBP2023-12-31
Creditors
Non-current
322,185 GBP2023-12-31
460,800 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
166,333 GBP2023-12-31
24,221 GBP2022-12-31
Non-current, Between one and two years
18,643 GBP2023-12-31
173,529 GBP2022-12-31
Non-current, Between two and five year
66,046 GBP2023-12-31
61,435 GBP2022-12-31
Total Borrowings
453,181 GBP2023-12-31
485,021 GBP2022-12-31
Minimum gross finance lease payments owing
55,139 GBP2023-12-31
Net Deferred Tax Liability/Asset
23,578 GBP2023-12-31
5,961 GBP2022-12-31
-56,008 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,617 GBP2023-01-01 ~ 2023-12-31
61,969 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
28,312 GBP2023-12-31
11,806 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,667 shares2023-12-31
6,667 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,667 shares2023-12-31
6,667 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
6,667 shares2023-12-31
6,667 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,112 shares2023-12-31
1,112 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,333 GBP2023-12-31
28,000 GBP2022-12-31
Between one and five year
7,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,333 GBP2023-12-31
35,000 GBP2022-12-31