Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-30
Turnover/Revenue
14,588,784 GBP2022-01-01 ~ 2022-12-30
11,585,617 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
14,173,604 GBP2022-01-01 ~ 2022-12-30
11,068,638 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
415,180 GBP2022-01-01 ~ 2022-12-30
516,979 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
102,728 GBP2022-01-01 ~ 2022-12-30
76,395 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
1,204,394 GBP2022-01-01 ~ 2022-12-30
1,084,213 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-890,671 GBP2022-01-01 ~ 2022-12-30
-623,916 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
275 GBP2022-01-01 ~ 2022-12-30
Interest Payable/Similar Charges (Finance Costs)
106,434 GBP2022-01-01 ~ 2022-12-30
11,474 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-996,830 GBP2022-01-01 ~ 2022-12-30
-635,390 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-160,789 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-996,830 GBP2022-01-01 ~ 2022-12-30
-474,601 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-996,830 GBP2022-01-01 ~ 2022-12-30
-474,601 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,272,903 GBP2022-12-30
1,476,136 GBP2021-12-31
Fixed Assets
1,272,903 GBP2022-12-30
1,476,136 GBP2021-12-31
Total Inventories
716,720 GBP2022-12-30
799,216 GBP2021-12-31
Debtors
3,556,481 GBP2022-12-30
1,955,317 GBP2021-12-31
Cash at bank and in hand
56,630 GBP2022-12-30
431,680 GBP2021-12-31
Current Assets
4,329,831 GBP2022-12-30
3,186,213 GBP2021-12-31
Creditors
Current
4,616,344 GBP2022-12-30
2,723,491 GBP2021-12-31
Net Current Assets/Liabilities
-286,513 GBP2022-12-30
462,722 GBP2021-12-31
Total Assets Less Current Liabilities
986,390 GBP2022-12-30
1,938,858 GBP2021-12-31
Creditors
Non-current
980,595 GBP2022-12-30
1,226,233 GBP2021-12-31
Net Assets/Liabilities
5,795 GBP2022-12-30
712,625 GBP2021-12-31
Equity
Called up share capital
501 GBP2022-12-30
500 GBP2021-12-31
500 GBP2020-12-31
Share premium
289,999 GBP2022-12-30
Retained earnings (accumulated losses)
-284,705 GBP2022-12-30
712,125 GBP2021-12-31
1,186,726 GBP2020-12-31
Equity
5,795 GBP2022-12-30
712,625 GBP2021-12-31
1,187,226 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-996,830 GBP2022-01-01 ~ 2022-12-30
-474,601 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2022-01-01 ~ 2022-12-30
Issue of Equity Instruments
290,000 GBP2022-01-01 ~ 2022-12-30
Wages/Salaries
2,485,883 GBP2022-01-01 ~ 2022-12-30
3,114,582 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
278,579 GBP2022-01-01 ~ 2022-12-30
65,813 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,672 GBP2022-01-01 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
2,836,134 GBP2022-01-01 ~ 2022-12-30
3,180,395 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
652022-01-01 ~ 2022-12-30
572021-01-01 ~ 2021-12-31
Director Remuneration
50,000 GBP2022-01-01 ~ 2022-12-30
63,250 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
69,620 GBP2022-01-01 ~ 2022-12-30
94,716 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
8,390 GBP2022-01-01 ~ 2022-12-30
6,650 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-189,398 GBP2022-01-01 ~ 2022-12-30
-120,724 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
9,800 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
9,800 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
468,502 GBP2022-12-30
468,502 GBP2021-12-31
Plant and equipment
1,369,107 GBP2022-12-30
1,422,616 GBP2021-12-31
Motor vehicles
280,866 GBP2022-12-30
301,766 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,118,475 GBP2022-12-30
2,192,884 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-83,526 GBP2022-01-01 ~ 2022-12-30
Motor vehicles
-23,900 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Disposals
-107,426 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
645,989 GBP2022-12-30
523,665 GBP2021-12-31
Motor vehicles
199,583 GBP2022-12-30
193,083 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
845,572 GBP2022-12-30
716,748 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
180,013 GBP2022-01-01 ~ 2022-12-30
Motor vehicles
20,416 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
200,429 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-57,689 GBP2022-01-01 ~ 2022-12-30
Motor vehicles
-13,916 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-71,605 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment
Land and buildings
468,502 GBP2022-12-30
468,502 GBP2021-12-31
Plant and equipment
723,118 GBP2022-12-30
898,951 GBP2021-12-31
Motor vehicles
81,283 GBP2022-12-30
108,683 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
751,254 GBP2022-12-30
731,504 GBP2021-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
19,750 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
216,499 GBP2022-12-30
85,690 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
130,809 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
534,755 GBP2022-12-30
645,814 GBP2021-12-31
Value of work in progress
716,720 GBP2022-12-30
799,216 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
455,094 GBP2022-12-30
274,608 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
206,845 GBP2022-12-30
206,000 GBP2021-12-31
Other Debtors
Current
2,048,260 GBP2022-12-30
1,126,493 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
375,624 GBP2022-12-30
58,062 GBP2021-12-31
Prepayments
Current
17,191 GBP2022-12-30
17,700 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
3,105,938 GBP2022-12-30
1,720,267 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
100,670 GBP2022-12-30
105,404 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
163,146 GBP2022-12-30
159,827 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,479,958 GBP2022-12-30
1,386,992 GBP2021-12-31
Other Taxation & Social Security Payable
Current
79,681 GBP2022-12-30
98,013 GBP2021-12-31
Other Creditors
Current
440,815 GBP2022-12-30
336,735 GBP2021-12-31
Accrued Liabilities
Current
871,146 GBP2022-12-30
236,642 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
328,756 GBP2022-12-30
430,047 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
252,085 GBP2022-12-30
398,937 GBP2021-12-31
Other Creditors
Non-current
347,872 GBP2022-12-30
344,096 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
173,696 GBP2022-12-30
275,294 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
252,085 GBP2022-12-30
398,937 GBP2021-12-31
hire purchase agreements
415,231 GBP2022-12-30
558,764 GBP2021-12-31
Bank Borrowings
Secured
429,426 GBP2022-12-30
535,451 GBP2021-12-31
Total Borrowings
Secured
1,324,314 GBP2022-12-30
1,094,215 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2022-12-30
Profit/Loss
Retained earnings (accumulated losses)
-996,830 GBP2022-01-01 ~ 2022-12-30