Average Number of Employees
872023-01-01 ~ 2023-12-31
1052022-01-01 ~ 2022-12-31
Profit/Loss
471,081 GBP2023-01-01 ~ 2023-12-31
1,691,723 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
91,107 GBP2023-12-31
96,652 GBP2022-12-31
Turnover/Revenue
8,727,545 GBP2023-01-01 ~ 2023-12-31
11,334,053 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,274,698 GBP2023-01-01 ~ 2023-12-31
7,613,305 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,452,847 GBP2023-01-01 ~ 2023-12-31
3,720,748 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
137,237 GBP2023-01-01 ~ 2023-12-31
196,528 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,861,231 GBP2023-01-01 ~ 2023-12-31
1,629,715 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
454,379 GBP2023-01-01 ~ 2023-12-31
1,894,505 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
500,882 GBP2023-01-01 ~ 2023-12-31
2,051,226 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
29,801 GBP2023-01-01 ~ 2023-12-31
359,503 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
471,081 GBP2023-01-01 ~ 2023-12-31
1,691,723 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-58,161 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,620,432 GBP2023-12-31
4,207,512 GBP2022-12-31
2,515,789 GBP2021-12-31
Property, Plant & Equipment
376,629 GBP2023-12-31
404,441 GBP2022-12-31
Total Inventories
1,511,498 GBP2023-12-31
2,175,634 GBP2022-12-31
Debtors
1,493,824 GBP2023-12-31
1,115,163 GBP2022-12-31
Cash at bank and in hand
3,232,338 GBP2023-12-31
1,818,278 GBP2022-12-31
Current Assets
6,237,660 GBP2023-12-31
5,109,075 GBP2022-12-31
Creditors
Amounts falling due within one year
1,802,750 GBP2023-12-31
1,109,352 GBP2022-12-31
Net Current Assets/Liabilities
4,434,910 GBP2023-12-31
3,999,723 GBP2022-12-31
Total Assets Less Current Liabilities
4,811,539 GBP2023-12-31
4,404,164 GBP2022-12-31
Net Assets/Liabilities
4,720,432 GBP2023-12-31
4,307,512 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Equity
4,720,432 GBP2023-12-31
4,307,512 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
79,732 GBP2023-01-01 ~ 2023-12-31
54,909 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202023-01-01 ~ 2023-12-31
Furniture and fittings
0.332023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
102023-01-01 ~ 2023-12-31
152022-01-01 ~ 2022-12-31
Wages/Salaries
2,084,451 GBP2023-01-01 ~ 2023-12-31
2,152,043 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
182,065 GBP2023-01-01 ~ 2023-12-31
193,641 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,090 GBP2023-01-01 ~ 2023-12-31
61,680 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,340,606 GBP2023-01-01 ~ 2023-12-31
2,407,364 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
285,696 GBP2023-01-01 ~ 2023-12-31
283,333 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,545 GBP2023-01-01 ~ 2023-12-31
72,453 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
117,707 GBP2023-01-01 ~ 2023-12-31
389,733 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
58,161 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
67,384 GBP2023-12-31
61,611 GBP2022-12-31
Plant and equipment
682,587 GBP2023-12-31
605,528 GBP2022-12-31
Furniture and fittings
60,967 GBP2023-12-31
102,650 GBP2022-12-31
Motor vehicles
4,795 GBP2023-12-31
4,795 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
815,733 GBP2023-12-31
774,584 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,503 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-43,088 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-48,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
348,324 GBP2023-12-31
278,875 GBP2022-12-31
Furniture and fittings
37,515 GBP2023-12-31
43,144 GBP2022-12-31
Motor vehicles
3,278 GBP2023-12-31
2,772 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
439,104 GBP2023-12-31
370,143 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
69,449 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
5,142 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
506 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,732 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-10,771 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,771 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
17,397 GBP2023-12-31
16,259 GBP2022-12-31
Plant and equipment
334,263 GBP2023-12-31
326,653 GBP2022-12-31
Furniture and fittings
23,452 GBP2023-12-31
59,506 GBP2022-12-31
Motor vehicles
1,517 GBP2023-12-31
2,023 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
71,000 GBP2023-12-31
272,000 GBP2022-12-31
Raw Materials
737,377 GBP2023-12-31
822,030 GBP2022-12-31
Value of work in progress
296,258 GBP2023-12-31
584,734 GBP2022-12-31
Finished Goods
477,863 GBP2023-12-31
768,870 GBP2022-12-31
Trade Debtors/Trade Receivables
1,210,670 GBP2023-12-31
844,936 GBP2022-12-31
Prepayments/Accrued Income
106,972 GBP2023-12-31
100,683 GBP2022-12-31
Other Debtors
176,182 GBP2023-12-31
19,997 GBP2022-12-31
Bank Overdrafts
-94,768 GBP2023-12-31
-79,083 GBP2022-12-31
Cash and Cash Equivalents
3,137,570 GBP2023-12-31
1,739,195 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
94,768 GBP2023-12-31
79,083 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
746,397 GBP2023-12-31
449,180 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
100,781 GBP2023-12-31
51,301 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
125,550 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
56,698 GBP2023-12-31
63,780 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
22,493 GBP2023-12-31
Deferred Tax Liabilities
91,107 GBP2023-12-31
96,652 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-12-31
30,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
70,000 shares2023-12-31
70,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
1,956,000 GBP2022-12-31