Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
101,859,365 GBP2023-01-01 ~ 2023-12-31
95,392,750 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-93,280,136 GBP2023-01-01 ~ 2023-12-31
-87,032,502 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,579,229 GBP2023-01-01 ~ 2023-12-31
8,360,248 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,312,481 GBP2023-01-01 ~ 2023-12-31
-6,282,735 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,361,752 GBP2023-01-01 ~ 2023-12-31
2,176,152 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,922,984 GBP2023-01-01 ~ 2023-12-31
1,982,662 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,465,255 GBP2023-01-01 ~ 2023-12-31
1,599,186 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,465,255 GBP2023-01-01 ~ 2023-12-31
1,599,186 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
383,139 GBP2023-12-31
391,158 GBP2022-12-31
Total Inventories
10,864,447 GBP2023-12-31
9,773,538 GBP2022-12-31
Debtors
13,065,324 GBP2023-12-31
8,855,780 GBP2022-12-31
Cash at bank and in hand
548,625 GBP2023-12-31
487,490 GBP2022-12-31
Current Assets
24,478,396 GBP2023-12-31
19,116,808 GBP2022-12-31
Net Current Assets/Liabilities
1,144,714 GBP2023-12-31
-334,411 GBP2022-12-31
Total Assets Less Current Liabilities
1,527,853 GBP2023-12-31
56,747 GBP2022-12-31
Net Assets/Liabilities
1,472,330 GBP2023-12-31
7,075 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
1,472,329 GBP2023-12-31
7,074 GBP2022-12-31
-1,592,112 GBP2021-12-31
Equity
1,472,330 GBP2023-12-31
7,075 GBP2022-12-31
-1,592,111 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,465,255 GBP2023-01-01 ~ 2023-12-31
1,599,186 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,445,884 GBP2023-01-01 ~ 2023-12-31
4,451,432 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
347,982 GBP2023-01-01 ~ 2023-12-31
368,298 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
116,596 GBP2023-01-01 ~ 2023-12-31
93,407 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,910,462 GBP2023-01-01 ~ 2023-12-31
4,913,137 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1072023-01-01 ~ 2023-12-31
1112022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,803 GBP2023-01-01 ~ 2023-12-31
188,736 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,000 GBP2023-01-01 ~ 2023-12-31
5,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
451,878 GBP2023-01-01 ~ 2023-12-31
377,817 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
480,746 GBP2023-01-01 ~ 2023-12-31
376,706 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
790,015 GBP2023-12-31
731,108 GBP2022-12-31
Furniture and fittings
270,676 GBP2023-12-31
253,031 GBP2022-12-31
Motor vehicles
70,774 GBP2022-12-31
Computers
298,435 GBP2023-12-31
265,203 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,359,126 GBP2023-12-31
1,320,116 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-70,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-70,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
597,152 GBP2023-12-31
521,485 GBP2022-12-31
Furniture and fittings
116,126 GBP2023-12-31
90,082 GBP2022-12-31
Motor vehicles
70,774 GBP2022-12-31
Computers
262,709 GBP2023-12-31
246,617 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
975,987 GBP2023-12-31
928,958 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
75,667 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
26,044 GBP2023-01-01 ~ 2023-12-31
Computers
16,092 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,803 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-70,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-70,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
192,863 GBP2023-12-31
209,623 GBP2022-12-31
Furniture and fittings
154,550 GBP2023-12-31
162,949 GBP2022-12-31
Computers
35,726 GBP2023-12-31
18,586 GBP2022-12-31
Raw Materials
711,794 GBP2023-12-31
151,441 GBP2022-12-31
Value of work in progress
6,389,213 GBP2023-12-31
4,742,166 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,632,132 GBP2023-12-31
2,154,346 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,805,082 GBP2023-12-31
5,646,127 GBP2022-12-31
Other Debtors
Current
1,516,704 GBP2023-12-31
811,374 GBP2022-12-31
Prepayments
Current
111,406 GBP2023-12-31
243,933 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
13,065,324 GBP2023-12-31
8,855,780 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,982,716 GBP2023-12-31
1,146,105 GBP2022-12-31
Trade Creditors/Trade Payables
Current
8,480,705 GBP2023-12-31
5,300,611 GBP2022-12-31
Amounts owed to group undertakings
Current
8,568,770 GBP2023-12-31
7,101,661 GBP2022-12-31
Corporation Tax Payable
Current
451,878 GBP2023-12-31
377,817 GBP2022-12-31
Other Taxation & Social Security Payable
Current
22,588 GBP2023-12-31
24,630 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
298,006 GBP2023-12-31
656,475 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
460,000 GBP2023-12-31
510,203 GBP2022-12-31
Between one and five year
1,840,000 GBP2023-12-31
510,203 GBP2022-12-31
All periods
2,300,000 GBP2023-12-31
1,020,406 GBP2022-12-31
Bank Overdrafts
Secured
1,982,716 GBP2023-12-31
1,146,105 GBP2022-12-31
Total Borrowings
Secured
5,243,702 GBP2023-12-31
5,567,638 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
55,523 GBP2023-12-31
49,672 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31