Average Number of Employees
172023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Turnover/Revenue
3,030,615 GBP2023-01-01 ~ 2023-12-31
2,613,859 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,412,624 GBP2023-01-01 ~ 2023-12-31
-2,147,099 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
617,991 GBP2023-01-01 ~ 2023-12-31
466,760 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-492,795 GBP2023-01-01 ~ 2023-12-31
-507,911 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
125,196 GBP2023-01-01 ~ 2023-12-31
-41,151 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
234 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-936 GBP2023-01-01 ~ 2023-12-31
-2,099 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
124,494 GBP2023-01-01 ~ 2023-12-31
-14,750 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
76,845 GBP2023-01-01 ~ 2023-12-31
-6,110 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
50,000 GBP2023-12-31
100,000 GBP2022-12-31
Property, Plant & Equipment
123,126 GBP2023-12-31
166,064 GBP2022-12-31
Fixed Assets
173,126 GBP2023-12-31
266,064 GBP2022-12-31
Total Inventories
287,335 GBP2023-12-31
379,305 GBP2022-12-31
Debtors
Current
508,661 GBP2023-12-31
520,993 GBP2022-12-31
Cash at bank and in hand
73,855 GBP2023-12-31
5,563 GBP2022-12-31
Current Assets
869,851 GBP2023-12-31
905,861 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-479,603 GBP2023-12-31
-578,689 GBP2022-12-31
Net Current Assets/Liabilities
390,248 GBP2023-12-31
327,172 GBP2022-12-31
Total Assets Less Current Liabilities
563,374 GBP2023-12-31
593,236 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,807 GBP2022-12-31
Net Assets/Liabilities
542,074 GBP2023-12-31
565,229 GBP2022-12-31
Equity
Called up share capital
210 GBP2023-12-31
210 GBP2022-12-31
210 GBP2022-01-01
Retained earnings (accumulated losses)
541,864 GBP2023-12-31
565,019 GBP2022-12-31
621,129 GBP2022-01-01
Equity
542,074 GBP2023-12-31
565,229 GBP2022-12-31
621,339 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
76,845 GBP2023-01-01 ~ 2023-12-31
-6,110 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-50,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
-50,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
8,815 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,900 GBP2023-01-01 ~ 2023-12-31
-14,500 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
29,281 GBP2023-01-01 ~ 2023-12-31
-2,803 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
100,000 GBP2023-01-01 ~ 2023-12-31
50,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
250,000 GBP2023-12-31
250,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2023-12-31
150,000 GBP2022-12-31
Intangible Assets
Goodwill
50,000 GBP2023-12-31
100,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
530,326 GBP2023-12-31
528,119 GBP2022-12-31
Furniture and fittings
9,177 GBP2023-12-31
8,912 GBP2022-12-31
Office equipment
36,738 GBP2023-12-31
24,947 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
576,241 GBP2023-12-31
561,978 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
370,820 GBP2022-12-31
Furniture and fittings
3,947 GBP2022-12-31
Office equipment
21,147 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
395,914 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
52,352 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
1,733 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
3,116 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
57,201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
423,172 GBP2023-12-31
Furniture and fittings
5,680 GBP2023-12-31
Office equipment
24,263 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
453,115 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
107,154 GBP2023-12-31
157,299 GBP2022-12-31
Furniture and fittings
3,497 GBP2023-12-31
4,965 GBP2022-12-31
Office equipment
12,475 GBP2023-12-31
3,800 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
50,088 GBP2023-12-31
78,838 GBP2022-12-31
Under hire purchased contracts or finance leases
50,088 GBP2023-12-31
78,838 GBP2022-12-31
Raw materials and consumables
287,335 GBP2023-12-31
379,305 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
329,431 GBP2023-12-31
426,695 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
95,624 GBP2023-12-31
25,258 GBP2022-12-31
Other Debtors
Current
61,063 GBP2023-12-31
50,739 GBP2022-12-31
Prepayments/Accrued Income
Current
22,543 GBP2023-12-31
18,301 GBP2022-12-31
Cash and Cash Equivalents
73,855 GBP2023-12-31
5,563 GBP2022-12-31
Trade Creditors/Trade Payables
Current
299,570 GBP2023-12-31
394,344 GBP2022-12-31
Corporation Tax Payable
Current
52,571 GBP2023-12-31
5,743 GBP2022-12-31
Taxation/Social Security Payable
Current
16,105 GBP2023-12-31
12,610 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,807 GBP2023-12-31
32,871 GBP2022-12-31
Other Creditors
Current
93,160 GBP2023-12-31
112,585 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
15,390 GBP2023-12-31
20,536 GBP2022-12-31
Creditors
Current
479,603 GBP2023-12-31
578,689 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,807 GBP2022-12-31
Creditors
Non-current
2,807 GBP2022-12-31
Minimum gross finance lease payments owing
2,807 GBP2023-12-31
35,678 GBP2022-12-31
Net Deferred Tax Liability/Asset
-21,300 GBP2023-12-31
-25,200 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,900 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-21,300 GBP2023-12-31
-25,200 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
200 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
10 shares2023-12-31
10 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31