Par Value of Share
Class 1 ordinary share
1,0002022-12-31 ~ 2023-12-30
Turnover/Revenue
14,049,000 GBP2022-12-31 ~ 2023-12-30
12,252,000 GBP2021-12-31 ~ 2022-12-30
Cost of Sales
9,461,000 GBP2022-12-31 ~ 2023-12-30
9,244,000 GBP2021-12-31 ~ 2022-12-30
Gross Profit/Loss
4,588,000 GBP2022-12-31 ~ 2023-12-30
3,008,000 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
2,843,000 GBP2022-12-31 ~ 2023-12-30
2,752,000 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
1,763,000 GBP2022-12-31 ~ 2023-12-30
274,000 GBP2021-12-31 ~ 2022-12-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
419,000 GBP2022-12-31 ~ 2023-12-30
140,000 GBP2021-12-31 ~ 2022-12-30
Profit/Loss
1,344,000 GBP2022-12-31 ~ 2023-12-30
134,000 GBP2021-12-31 ~ 2022-12-30
Comprehensive Income/Expense
1,344,000 GBP2022-12-31 ~ 2023-12-30
134,000 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
2,293,000 GBP2023-12-30
2,183,000 GBP2022-12-30
Total Inventories
745,000 GBP2023-12-30
703,000 GBP2022-12-30
Debtors
2,515,000 GBP2023-12-30
1,809,000 GBP2022-12-30
Cash at bank and in hand
2,195,000 GBP2023-12-30
1,349,000 GBP2022-12-30
Current Assets
5,455,000 GBP2023-12-30
3,861,000 GBP2022-12-30
Creditors
Current
1,591,000 GBP2023-12-30
1,266,000 GBP2022-12-30
Net Current Assets/Liabilities
3,864,000 GBP2023-12-30
2,595,000 GBP2022-12-30
Total Assets Less Current Liabilities
6,157,000 GBP2023-12-30
4,778,000 GBP2022-12-30
Net Assets/Liabilities
5,697,000 GBP2023-12-30
4,353,000 GBP2022-12-30
Equity
Called up share capital
10,000 GBP2023-12-30
10,000 GBP2022-12-30
10,000 GBP2021-12-30
Retained earnings (accumulated losses)
5,687,000 GBP2023-12-30
4,343,000 GBP2022-12-30
4,209,000 GBP2021-12-30
Equity
5,697,000 GBP2023-12-30
4,353,000 GBP2022-12-30
4,219,000 GBP2021-12-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,344,000 GBP2022-12-31 ~ 2023-12-30
134,000 GBP2021-12-31 ~ 2022-12-30
Wages/Salaries
5,162,000 GBP2022-12-31 ~ 2023-12-30
4,786,000 GBP2021-12-31 ~ 2022-12-30
Social Security Costs
448,000 GBP2022-12-31 ~ 2023-12-30
495,000 GBP2021-12-31 ~ 2022-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,000 GBP2022-12-31 ~ 2023-12-30
66,000 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
5,678,000 GBP2022-12-31 ~ 2023-12-30
5,347,000 GBP2021-12-31 ~ 2022-12-30
Average Number of Employees
1732022-12-31 ~ 2023-12-30
1702021-12-31 ~ 2022-12-30
Director Remuneration
266,701 GBP2022-12-31 ~ 2023-12-30
361,270 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
164,000 GBP2022-12-31 ~ 2023-12-30
152,000 GBP2021-12-31 ~ 2022-12-30
Audit Fees/Expenses
17,000 GBP2022-12-31 ~ 2023-12-30
16,000 GBP2021-12-31 ~ 2022-12-30
Current Tax for the Period
384,000 GBP2022-12-31 ~ 2023-12-30
50,000 GBP2021-12-31 ~ 2022-12-30
Tax Expense/Credit at Applicable Tax Rate
414,000 GBP2022-12-31 ~ 2023-12-30
52,000 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,524,000 GBP2023-12-30
2,276,000 GBP2022-12-30
Motor vehicles
150,000 GBP2023-12-30
133,000 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
4,469,000 GBP2023-12-30
4,204,000 GBP2022-12-30
Property, Plant & Equipment - Disposals
Motor vehicles
-26,000 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Disposals
-26,000 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,580,000 GBP2023-12-30
1,469,000 GBP2022-12-30
Motor vehicles
73,000 GBP2023-12-30
65,000 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,176,000 GBP2023-12-30
2,021,000 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
111,000 GBP2022-12-31 ~ 2023-12-30
Motor vehicles
17,000 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
164,000 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-9,000 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,000 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment
Plant and equipment
944,000 GBP2023-12-30
807,000 GBP2022-12-30
Motor vehicles
77,000 GBP2023-12-30
68,000 GBP2022-12-30
Merchandise
501,000 GBP2023-12-30
544,000 GBP2022-12-30
Value of work in progress
16,000 GBP2023-12-30
7,000 GBP2022-12-30
Finished Goods
228,000 GBP2023-12-30
152,000 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
80,000 GBP2023-12-30
63,000 GBP2022-12-30
Other Debtors
Current
116,000 GBP2023-12-30
121,000 GBP2022-12-30
Amount of corporation tax that is recoverable
Current
506,000 GBP2023-12-30
352,000 GBP2022-12-30
Amount of value-added tax that is recoverable
Current
36,000 GBP2023-12-30
38,000 GBP2022-12-30
Prepayments/Accrued Income
Current
292,000 GBP2023-12-30
208,000 GBP2022-12-30
Debtors
Current, Amounts falling due within one year
2,515,000 GBP2023-12-30
1,809,000 GBP2022-12-30
Trade Creditors/Trade Payables
Current
537,000 GBP2023-12-30
647,000 GBP2022-12-30
Corporation Tax Payable
Current
538,000 GBP2023-12-30
322,000 GBP2022-12-30
Other Taxation & Social Security Payable
Current
148,000 GBP2023-12-30
94,000 GBP2022-12-30
Other Creditors
Current
175,000 GBP2023-12-30
13,000 GBP2022-12-30
Accrued Liabilities
Current
193,000 GBP2023-12-30
190,000 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
731,000 GBP2023-12-30
619,000 GBP2022-12-30
Between one and five year
2,296,000 GBP2023-12-30
1,721,000 GBP2022-12-30
More than five year
2,333,000 GBP2023-12-30
1,762,000 GBP2022-12-30
All periods
5,360,000 GBP2023-12-30
4,102,000 GBP2022-12-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
460,000 GBP2023-12-30
425,000 GBP2022-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-30
Profit/Loss
Retained earnings (accumulated losses)
1,344,000 GBP2022-12-31 ~ 2023-12-30