(expand)Cost of Sales
12,179,296 GBP2023-01-01 ~ 2023-12-31
13,066,416 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,823,375 GBP2023-01-01 ~ 2023-12-31
5,568,101 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,299,279 GBP2023-01-01 ~ 2023-12-31
4,721,759 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
524,096 GBP2023-01-01 ~ 2023-12-31
846,342 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
81,418 GBP2023-01-01 ~ 2023-12-31
50,031 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
442,678 GBP2023-01-01 ~ 2023-12-31
796,167 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
112,334 GBP2023-01-01 ~ 2023-12-31
121,151 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
330,344 GBP2023-01-01 ~ 2023-12-31
675,016 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
330,344 GBP2023-01-01 ~ 2023-12-31
675,016 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
681,820 GBP2023-12-31
514,407 GBP2022-12-31
Total Inventories
2,217,968 GBP2023-12-31
2,252,718 GBP2022-12-31
Debtors
3,885,171 GBP2023-12-31
5,029,934 GBP2022-12-31
Current assets - Investments
1,117 GBP2023-12-31
1,294 GBP2022-12-31
Cash at bank and in hand
740,755 GBP2023-12-31
1,047,682 GBP2022-12-31
Current Assets
6,845,011 GBP2023-12-31
8,331,628 GBP2022-12-31
Creditors
Current
2,518,254 GBP2023-12-31
3,606,691 GBP2022-12-31
Net Current Assets/Liabilities
4,326,757 GBP2023-12-31
4,724,937 GBP2022-12-31
Total Assets Less Current Liabilities
5,008,577 GBP2023-12-31
5,239,344 GBP2022-12-31
Net Assets/Liabilities
4,218,310 GBP2023-12-31
4,362,090 GBP2022-12-31
Equity
Called up share capital
3 GBP2023-12-31
3 GBP2022-12-31
3 GBP2021-12-31
Share premium
3,282,045 GBP2023-12-31
3,282,045 GBP2022-12-31
3,282,045 GBP2021-12-31
Retained earnings (accumulated losses)
936,262 GBP2023-12-31
1,080,042 GBP2022-12-31
1,258,570 GBP2021-12-31
Equity
4,218,310 GBP2023-12-31
4,362,090 GBP2022-12-31
4,540,618 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-474,124 GBP2023-01-01 ~ 2023-12-31
-853,544 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-474,124 GBP2023-01-01 ~ 2023-12-31
-853,544 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
330,344 GBP2023-01-01 ~ 2023-12-31
675,016 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,533,389 GBP2023-01-01 ~ 2023-12-31
3,488,799 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
316,127 GBP2023-01-01 ~ 2023-12-31
324,279 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,801 GBP2023-01-01 ~ 2023-12-31
92,371 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,957,317 GBP2023-01-01 ~ 2023-12-31
3,905,449 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
932023-01-01 ~ 2023-12-31
862022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
114,889 GBP2023-01-01 ~ 2023-12-31
84,177 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,060 GBP2023-01-01 ~ 2023-12-31
20,695 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
62,078 GBP2023-01-01 ~ 2023-12-31
96,243 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
104,122 GBP2023-01-01 ~ 2023-12-31
151,272 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
303,257 GBP2023-12-31
294,758 GBP2022-12-31
Plant and equipment
933,501 GBP2023-12-31
885,427 GBP2022-12-31
Furniture and fittings
55,275 GBP2023-12-31
51,481 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
248,598 GBP2023-12-31
235,583 GBP2022-12-31
Plant and equipment
651,424 GBP2023-12-31
580,881 GBP2022-12-31
Furniture and fittings
51,628 GBP2023-12-31
50,864 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,015 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
70,543 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
764 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
54,659 GBP2023-12-31
59,175 GBP2022-12-31
Plant and equipment
282,077 GBP2023-12-31
304,546 GBP2022-12-31
Furniture and fittings
3,647 GBP2023-12-31
617 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,062,986 GBP2023-12-31
922,957 GBP2022-12-31
Computers
203,115 GBP2023-12-31
182,616 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,558,134 GBP2023-12-31
2,337,239 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-126,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-126,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
753,172 GBP2023-12-31
801,224 GBP2022-12-31
Computers
171,492 GBP2023-12-31
154,280 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,876,314 GBP2023-12-31
1,822,832 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
77,948 GBP2023-01-01 ~ 2023-12-31
Computers
17,212 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
179,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-126,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-126,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
309,814 GBP2023-12-31
121,733 GBP2022-12-31
Computers
31,623 GBP2023-12-31
28,336 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
135,600 GBP2023-12-31
325,123 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
27,775 GBP2023-12-31
122,105 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
13,560 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
51,033 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
64,593 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
107,825 GBP2023-12-31
203,018 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
239,704 GBP2023-12-31
5,554 GBP2022-12-31
Under hire purchased contracts or finance leases
347,529 GBP2023-12-31
208,572 GBP2022-12-31
Raw Materials
1,206,095 GBP2023-12-31
965,290 GBP2022-12-31
Value of work in progress
101,300 GBP2023-12-31
96,477 GBP2022-12-31
Finished Goods
910,573 GBP2023-12-31
1,190,951 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,982,496 GBP2023-12-31
3,106,406 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,072,737 GBP2023-12-31
971,515 GBP2022-12-31
Other Debtors
Current
479,423 GBP2023-12-31
834,637 GBP2022-12-31
Prepayments
Current
350,515 GBP2023-12-31
117,376 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,885,171 GBP2023-12-31
5,029,934 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2023-12-31
150,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
94,081 GBP2023-12-31
90,577 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,490,959 GBP2023-12-31
1,303,285 GBP2022-12-31
Corporation Tax Payable
Current
57,039 GBP2023-12-31
91,204 GBP2022-12-31
Other Taxation & Social Security Payable
Current
288,339 GBP2023-12-31
429,170 GBP2022-12-31
Other Creditors
Current
228,358 GBP2023-12-31
1,022,427 GBP2022-12-31
Accrued Liabilities
Current
159,478 GBP2023-12-31
520,028 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
449,999 GBP2023-12-31
700,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
220,871 GBP2023-12-31
103,927 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-12-31
150,000 GBP2022-12-31
Non-current, Between one and two years
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Non-current, Between two and five year
249,999 GBP2023-12-31
500,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
220,871 GBP2023-12-31
103,927 GBP2022-12-31
hire purchase agreements
314,952 GBP2023-12-31
194,504 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
383,717 GBP2023-12-31
412,740 GBP2022-12-31
Between one and five year
1,055,460 GBP2023-12-31
1,413,858 GBP2022-12-31
All periods
1,439,177 GBP2023-12-31
1,826,598 GBP2022-12-31
Bank Borrowings
Secured
649,999 GBP2023-12-31
850,000 GBP2022-12-31
Total Borrowings
Secured
964,951 GBP2023-12-31
1,044,504 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
119,397 GBP2023-12-31
73,327 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
330,344 GBP2023-01-01 ~ 2023-12-31