Average Number of Employees
642023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Turnover/Revenue
29,031,214 GBP2023-01-01 ~ 2023-12-31
29,067,753 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-23,210,252 GBP2023-01-01 ~ 2023-12-31
-23,020,251 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,820,962 GBP2023-01-01 ~ 2023-12-31
6,047,502 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,799,846 GBP2023-01-01 ~ 2023-12-31
-1,741,133 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,971,195 GBP2023-01-01 ~ 2023-12-31
-3,120,877 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,049,921 GBP2023-01-01 ~ 2023-12-31
1,185,492 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,367 GBP2023-01-01 ~ 2023-12-31
3,766 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
817,573 GBP2023-01-01 ~ 2023-12-31
1,096,679 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
629,429 GBP2023-01-01 ~ 2023-12-31
894,586 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,590,374 GBP2023-12-31
1,574,996 GBP2022-12-31
Fixed Assets - Investments
188,800 GBP2023-12-31
188,800 GBP2022-12-31
Fixed Assets
1,779,174 GBP2023-12-31
1,763,796 GBP2022-12-31
Total Inventories
1,721,168 GBP2023-12-31
2,165,899 GBP2022-12-31
Debtors
Current
4,771,369 GBP2023-12-31
4,533,870 GBP2022-12-31
Cash at bank and in hand
333,230 GBP2023-12-31
905,697 GBP2022-12-31
Current Assets
6,825,767 GBP2023-12-31
7,605,466 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,250,691 GBP2023-12-31
-4,772,722 GBP2022-12-31
Net Current Assets/Liabilities
2,575,076 GBP2023-12-31
2,832,744 GBP2022-12-31
Total Assets Less Current Liabilities
4,354,250 GBP2023-12-31
4,596,540 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-105,805 GBP2023-12-31
-267,234 GBP2022-12-31
Net Assets/Liabilities
3,949,934 GBP2023-12-31
4,040,505 GBP2022-12-31
Equity
Called up share capital
40,000 GBP2023-12-31
40,000 GBP2022-12-31
40,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,909,934 GBP2023-12-31
4,000,505 GBP2022-12-31
3,500,919 GBP2022-01-01
Equity
3,949,934 GBP2023-12-31
4,040,505 GBP2022-12-31
3,540,919 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
629,429 GBP2023-01-01 ~ 2023-12-31
894,586 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-720,000 GBP2023-01-01 ~ 2023-12-31
-395,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-720,000 GBP2023-01-01 ~ 2023-12-31
-395,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Office equipment
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,600 GBP2023-01-01 ~ 2023-12-31
10,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,278,736 GBP2023-01-01 ~ 2023-12-31
2,173,545 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
228,867 GBP2023-01-01 ~ 2023-12-31
237,281 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,627,148 GBP2023-01-01 ~ 2023-12-31
2,450,958 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
238,750 GBP2023-01-01 ~ 2023-12-31
209,154 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,710 GBP2023-01-01 ~ 2023-12-31
65,363 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
204,393 GBP2023-01-01 ~ 2023-12-31
208,369 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
720,000 GBP2023-01-01 ~ 2023-12-31
395,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
183,851 GBP2023-12-31
146,997 GBP2022-12-31
Motor vehicles
2,603,636 GBP2023-12-31
2,444,470 GBP2022-12-31
Office equipment
567,924 GBP2023-12-31
500,996 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,904,793 GBP2023-12-31
3,527,487 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-23,091 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-23,091 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
37,861 GBP2022-12-31
Motor vehicles
1,430,946 GBP2022-12-31
Office equipment
331,895 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,952,491 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,786 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
132,270 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
48,971 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
235,449 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
142,721 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
142,721 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-16,242 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,242 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
51,647 GBP2023-12-31
Motor vehicles
1,689,695 GBP2023-12-31
Office equipment
380,866 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,314,419 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
132,204 GBP2023-12-31
109,136 GBP2022-12-31
Motor vehicles
913,941 GBP2023-12-31
1,013,524 GBP2022-12-31
Office equipment
187,058 GBP2023-12-31
169,101 GBP2022-12-31
Raw materials and consumables
1,721,168 GBP2023-12-31
2,165,899 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
942,737 GBP2023-12-31
682,800 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
998,507 GBP2023-12-31
1,026,462 GBP2022-12-31
Other Debtors
Current
810,074 GBP2023-12-31
722,063 GBP2022-12-31
Prepayments/Accrued Income
Current
405,447 GBP2023-12-31
227,616 GBP2022-12-31
Cash and Cash Equivalents
333,230 GBP2023-12-31
905,697 GBP2022-12-31
Bank Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,135,551 GBP2023-12-31
3,365,860 GBP2022-12-31
Corporation Tax Payable
Current
113,091 GBP2023-12-31
244,324 GBP2022-12-31
Taxation/Social Security Payable
Current
125,605 GBP2023-12-31
176,949 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
118,630 GBP2023-12-31
206,195 GBP2022-12-31
Other Creditors
Current
309,840 GBP2023-12-31
304,116 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
397,974 GBP2023-12-31
425,278 GBP2022-12-31
Creditors
Current
4,250,691 GBP2023-12-31
4,772,722 GBP2022-12-31
Bank Borrowings
Non-current
54,167 GBP2023-12-31
104,167 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
51,638 GBP2023-12-31
163,067 GBP2022-12-31
Creditors
Non-current
105,805 GBP2023-12-31
267,234 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current, Between one and two years
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current, Between two and five year
4,167 GBP2023-12-31
54,167 GBP2022-12-31
Total Borrowings
104,167 GBP2023-12-31
154,167 GBP2022-12-31
Minimum gross finance lease payments owing
170,268 GBP2023-12-31
369,262 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-9,710 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
298,511 GBP2023-12-31
288,801 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Between one and five year
52,500 GBP2023-12-31
82,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
82,500 GBP2023-12-31
112,500 GBP2022-12-31