Average Number of Employees
1762023-01-01 ~ 2023-12-31
1922022-01-01 ~ 2022-12-31
Turnover/Revenue
17,293,776 GBP2023-01-01 ~ 2023-12-31
15,691,549 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,979,243 GBP2023-01-01 ~ 2023-12-31
-10,262,749 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,314,533 GBP2023-01-01 ~ 2023-12-31
5,428,800 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,248,665 GBP2023-01-01 ~ 2023-12-31
-5,396,844 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,086,826 GBP2023-01-01 ~ 2023-12-31
50,825 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,560 GBP2023-01-01 ~ 2023-12-31
2,190 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
565,775 GBP2023-01-01 ~ 2023-12-31
-279,088 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
187,525 GBP2023-01-01 ~ 2023-12-31
-258,570 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,956,150 GBP2023-12-31
4,898,500 GBP2022-12-31
Total Inventories
832,253 GBP2023-12-31
1,000,229 GBP2022-12-31
Debtors
Current
3,137,112 GBP2023-12-31
2,763,697 GBP2022-12-31
Cash at bank and in hand
1,550,391 GBP2023-12-31
1,781,246 GBP2022-12-31
Current Assets
5,519,756 GBP2023-12-31
5,545,172 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,604,728 GBP2023-12-31
-5,059,643 GBP2022-12-31
Net Current Assets/Liabilities
-84,972 GBP2023-12-31
485,529 GBP2022-12-31
Total Assets Less Current Liabilities
4,871,178 GBP2023-12-31
5,384,029 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,555,192 GBP2023-12-31
-2,542,884 GBP2022-12-31
Net Assets/Liabilities
2,471,637 GBP2023-12-31
2,284,112 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
2,471,537 GBP2023-12-31
2,284,012 GBP2022-12-31
2,542,582 GBP2022-01-01
Equity
2,471,637 GBP2023-12-31
2,284,112 GBP2022-12-31
2,542,682 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
187,525 GBP2023-01-01 ~ 2023-12-31
-258,570 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,193,530 GBP2023-01-01 ~ 2023-12-31
1,154,703 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,550,391 GBP2023-12-31
1,781,246 GBP2022-12-31
1,882,421 GBP2022-01-01
Wages/Salaries
5,110,908 GBP2023-01-01 ~ 2023-12-31
5,242,102 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
464,479 GBP2023-01-01 ~ 2023-12-31
507,398 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,010,587 GBP2023-01-01 ~ 2023-12-31
6,011,288 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,450 GBP2023-01-01 ~ 2023-12-31
5,140 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
317,024 GBP2023-01-01 ~ 2023-12-31
340,164 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
84,672 GBP2023-01-01 ~ 2023-12-31
-22,772 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
141,444 GBP2023-01-01 ~ 2023-12-31
-53,027 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
695,340 GBP2023-12-31
663,719 GBP2022-12-31
Plant and equipment
14,215,136 GBP2023-12-31
13,502,535 GBP2022-12-31
Motor vehicles
369,599 GBP2023-12-31
383,318 GBP2022-12-31
Furniture and fittings
1,132,939 GBP2023-12-31
1,079,072 GBP2022-12-31
Other
542,595 GBP2023-12-31
162,480 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-14,750 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-147,095 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
9,664,069 GBP2022-12-31
Motor vehicles
166,111 GBP2022-12-31
Furniture and fittings
727,546 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
894,544 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
82,537 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
129,806 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,036 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-79,659 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,551,577 GBP2023-12-31
Motor vehicles
168,989 GBP2023-12-31
Furniture and fittings
857,352 GBP2023-12-31
Property, Plant & Equipment
Buildings
273,799 GBP2023-12-31
328,821 GBP2022-12-31
Plant and equipment
3,663,559 GBP2023-12-31
3,838,466 GBP2022-12-31
Motor vehicles
200,610 GBP2023-12-31
217,207 GBP2022-12-31
Furniture and fittings
275,587 GBP2023-12-31
351,526 GBP2022-12-31
Other
542,595 GBP2023-12-31
162,480 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,955,609 GBP2023-12-31
15,791,124 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-161,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,892,624 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,193,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-86,695 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,999,459 GBP2023-12-31
Raw materials and consumables
605,215 GBP2023-12-31
792,416 GBP2022-12-31
Value of work in progress
227,038 GBP2023-12-31
207,813 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,935,897 GBP2023-12-31
2,686,937 GBP2022-12-31
Other Debtors
Current
33,714 GBP2023-12-31
13,073 GBP2022-12-31
Called-up share capital (not paid)
Current
100 GBP2023-12-31
100 GBP2022-12-31
Prepayments/Accrued Income
Current
167,401 GBP2023-12-31
63,587 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,386,946 GBP2023-12-31
1,726,180 GBP2022-12-31
Corporation Tax Payable
Current
163,392 GBP2023-12-31
6,008 GBP2022-12-31
Taxation/Social Security Payable
Current
452,353 GBP2023-12-31
380,116 GBP2022-12-31
Other Creditors
Current
545,318 GBP2023-12-31
396,754 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,056,719 GBP2023-12-31
2,550,585 GBP2022-12-31
Creditors
Current
5,604,728 GBP2023-12-31
5,059,643 GBP2022-12-31
Other Taxation & Social Security Payable
Current
114,103 GBP2023-12-31
113,496 GBP2022-12-31
Amount of value-added tax that is payable
Current
307,249 GBP2023-12-31
220,450 GBP2022-12-31
Other Creditors
Non-current
1,514,948 GBP2023-12-31
2,505,641 GBP2022-12-31
Creditors
Non-current
1,555,192 GBP2023-12-31
2,542,884 GBP2022-12-31
Net Deferred Tax Liability/Asset
-844,350 GBP2023-12-31
-557,034 GBP2022-12-31
-579,804 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-287,316 GBP2023-01-01 ~ 2023-12-31
22,771 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-844,350 GBP2023-12-31
-557,033 GBP2022-12-31
Deferred Tax Liabilities
-844,350 GBP2023-12-31
-557,033 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
512,800 GBP2023-12-31
449,600 GBP2022-12-31
Between one and five year
2,051,200 GBP2023-12-31
1,798,400 GBP2022-12-31
More than five year
3,803,267 GBP2023-12-31
3,784,133 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,367,267 GBP2023-12-31
6,032,133 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31