Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,949,304 GBP2023-01-01 ~ 2023-12-31
18,722,711 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
14,739,057 GBP2023-01-01 ~ 2023-12-31
13,075,671 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,210,247 GBP2023-01-01 ~ 2023-12-31
5,647,040 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,518,865 GBP2023-01-01 ~ 2023-12-31
5,494,710 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
693,882 GBP2023-01-01 ~ 2023-12-31
171,322 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,721 GBP2023-01-01 ~ 2023-12-31
4,148 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
3 GBP2023-01-01 ~ 2023-12-31
5 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
702,600 GBP2023-01-01 ~ 2023-12-31
175,465 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
168,615 GBP2023-01-01 ~ 2023-12-31
22,454 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
533,985 GBP2023-01-01 ~ 2023-12-31
153,011 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,750,708 GBP2023-12-31
3,456,723 GBP2022-12-31
3,543,712 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2023-01-01 ~ 2023-12-31
-240,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
9 GBP2023-12-31
9 GBP2022-12-31
Property, Plant & Equipment
949,371 GBP2023-12-31
1,113,419 GBP2022-12-31
Fixed Assets - Investments
20 GBP2023-12-31
20 GBP2022-12-31
Fixed Assets
949,400 GBP2023-12-31
1,113,448 GBP2022-12-31
Total Inventories
284,149 GBP2023-12-31
271,602 GBP2022-12-31
Debtors
3,398,097 GBP2023-12-31
3,962,503 GBP2022-12-31
Cash at bank and in hand
3,219,567 GBP2023-12-31
2,163,032 GBP2022-12-31
Current Assets
6,901,813 GBP2023-12-31
6,397,137 GBP2022-12-31
Creditors
Current
3,520,457 GBP2023-12-31
3,249,815 GBP2022-12-31
Net Current Assets/Liabilities
3,381,356 GBP2023-12-31
3,147,322 GBP2022-12-31
Total Assets Less Current Liabilities
4,330,756 GBP2023-12-31
4,260,770 GBP2022-12-31
Creditors
Non-current
-374,781 GBP2023-12-31
-563,928 GBP2022-12-31
Net Assets/Liabilities
3,751,708 GBP2023-12-31
3,457,723 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Equity
3,751,708 GBP2023-12-31
3,457,723 GBP2022-12-31
Wages/Salaries
5,355,402 GBP2023-01-01 ~ 2023-12-31
4,786,761 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
546,821 GBP2023-01-01 ~ 2023-12-31
490,743 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,062 GBP2023-01-01 ~ 2023-12-31
93,077 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,009,285 GBP2023-01-01 ~ 2023-12-31
5,370,581 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1782023-01-01 ~ 2023-12-31
1852022-01-01 ~ 2022-12-31
Director Remuneration
127,200 GBP2023-01-01 ~ 2023-12-31
119,664 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
294,702 GBP2023-01-01 ~ 2023-12-31
343,606 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,750 GBP2023-01-01 ~ 2023-12-31
18,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
203,467 GBP2023-01-01 ~ 2023-12-31
32,880 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
165,111 GBP2023-01-01 ~ 2023-12-31
33,338 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
240,000 GBP2023-01-01 ~ 2023-12-31
240,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
13,586 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
13,577 GBP2022-12-31
Intangible Assets
Net goodwill
9 GBP2023-12-31
9 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
240,311 GBP2023-12-31
240,311 GBP2022-12-31
Plant and equipment
2,117,305 GBP2023-12-31
2,026,629 GBP2022-12-31
Furniture and fittings
331,225 GBP2023-12-31
331,225 GBP2022-12-31
Motor vehicles
262,728 GBP2023-12-31
234,473 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,951,569 GBP2023-12-31
2,832,638 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
130,822 GBP2023-12-31
102,801 GBP2022-12-31
Plant and equipment
1,485,580 GBP2023-12-31
1,286,541 GBP2022-12-31
Furniture and fittings
259,817 GBP2023-12-31
228,989 GBP2022-12-31
Motor vehicles
125,979 GBP2023-12-31
100,888 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,002,198 GBP2023-12-31
1,719,219 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
28,021 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
199,039 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
30,828 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
36,814 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
294,702 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-11,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
109,489 GBP2023-12-31
137,510 GBP2022-12-31
Plant and equipment
631,725 GBP2023-12-31
740,088 GBP2022-12-31
Furniture and fittings
71,408 GBP2023-12-31
102,236 GBP2022-12-31
Motor vehicles
136,749 GBP2023-12-31
133,585 GBP2022-12-31
Merchandise
284,149 GBP2023-12-31
271,602 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
914,142 GBP2023-12-31
928,655 GBP2022-12-31
Other Debtors
Current
380,054 GBP2023-12-31
302,427 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
44,988 GBP2023-12-31
72,881 GBP2022-12-31
Prepayments
Current
2,058,913 GBP2023-12-31
2,658,540 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
3,398,097 GBP2023-12-31
3,962,503 GBP2022-12-31
Other Remaining Borrowings
Current
180,708 GBP2023-12-31
172,264 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,089,318 GBP2023-12-31
2,039,608 GBP2022-12-31
Other Taxation & Social Security Payable
Current
743,447 GBP2023-12-31
319,038 GBP2022-12-31
Other Creditors
Current
248,727 GBP2023-12-31
261,807 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
258,257 GBP2023-12-31
457,098 GBP2022-12-31
Other Remaining Borrowings
Non-current
374,781 GBP2023-12-31
563,928 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,137,946 GBP2023-12-31
717,866 GBP2022-12-31
Between one and five year
1,229,879 GBP2023-12-31
729,325 GBP2022-12-31
All periods
2,367,825 GBP2023-12-31
1,447,191 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,267 GBP2023-12-31
239,119 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
250 shares2023-12-31
Class 3 ordinary share
250 shares2023-12-31
Class 4 ordinary share
250 shares2023-12-31