(expand)Cost of Sales
16,489,812 GBP2023-01-01 ~ 2023-12-31
17,527,328 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,334,387 GBP2023-01-01 ~ 2023-12-31
4,962,026 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,919,849 GBP2023-01-01 ~ 2023-12-31
4,650,705 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
416,497 GBP2023-01-01 ~ 2023-12-31
323,214 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
164,135 GBP2023-01-01 ~ 2023-12-31
107,652 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
312,362 GBP2023-01-01 ~ 2023-12-31
235,562 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
89,704 GBP2023-01-01 ~ 2023-12-31
33,933 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
222,658 GBP2023-01-01 ~ 2023-12-31
201,629 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-206,052 GBP2023-01-01 ~ 2023-12-31
-326,341 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
894,945 GBP2023-12-31
878,339 GBP2022-12-31
1,003,051 GBP2021-12-31
Property, Plant & Equipment
601,730 GBP2023-12-31
654,729 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Fixed Assets
602,730 GBP2023-12-31
655,729 GBP2022-12-31
Total Inventories
1,646,015 GBP2023-12-31
1,790,301 GBP2022-12-31
Debtors
3,326,510 GBP2023-12-31
3,566,263 GBP2022-12-31
Cash at bank and in hand
530,339 GBP2023-12-31
461,416 GBP2022-12-31
Current Assets
5,502,864 GBP2023-12-31
5,817,980 GBP2022-12-31
Creditors
Amounts falling due within one year
3,994,215 GBP2023-12-31
4,080,843 GBP2022-12-31
Net Current Assets/Liabilities
1,508,649 GBP2023-12-31
1,737,137 GBP2022-12-31
Total Assets Less Current Liabilities
2,111,379 GBP2023-12-31
2,392,866 GBP2022-12-31
Creditors
Amounts falling due after one year
1,134,957 GBP2023-12-31
1,430,385 GBP2022-12-31
Net Assets/Liabilities
895,945 GBP2023-12-31
879,339 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Equity
895,945 GBP2023-12-31
879,339 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
207,716 GBP2023-01-01 ~ 2023-12-31
239,940 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-01-01 ~ 2023-12-31
Furniture and fittings
0.252023-01-01 ~ 2023-12-31
Office equipment
0.252023-01-01 ~ 2023-12-31
Computers
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
102023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Wages/Salaries
2,406,309 GBP2023-01-01 ~ 2023-12-31
2,203,196 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
225,980 GBP2023-01-01 ~ 2023-12-31
214,319 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,323 GBP2023-01-01 ~ 2023-12-31
50,435 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,684,612 GBP2023-01-01 ~ 2023-12-31
2,467,950 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
53,494 GBP2023-01-01 ~ 2023-12-31
39,139 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,665 GBP2023-01-01 ~ 2023-12-31
-955 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
73,467 GBP2023-01-01 ~ 2023-12-31
44,756 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
439,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
439,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
25,225 GBP2023-12-31
25,225 GBP2022-12-31
Plant and equipment
1,912,281 GBP2023-12-31
2,176,155 GBP2022-12-31
Furniture and fittings
24,606 GBP2023-12-31
24,606 GBP2022-12-31
Office equipment
26,725 GBP2023-12-31
26,725 GBP2022-12-31
Computers
188,932 GBP2023-12-31
188,932 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,177,769 GBP2023-12-31
2,441,643 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-480,183 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-480,183 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
15,066 GBP2023-12-31
13,008 GBP2022-12-31
Plant and equipment
1,347,419 GBP2023-12-31
1,576,345 GBP2022-12-31
Furniture and fittings
21,818 GBP2023-12-31
19,921 GBP2022-12-31
Office equipment
24,235 GBP2023-12-31
21,708 GBP2022-12-31
Computers
167,501 GBP2023-12-31
155,932 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,576,039 GBP2023-12-31
1,786,914 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,058 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
189,665 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,897 GBP2023-01-01 ~ 2023-12-31
Office equipment
2,527 GBP2023-01-01 ~ 2023-12-31
Computers
11,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
207,716 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-418,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-418,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
10,159 GBP2023-12-31
12,217 GBP2022-12-31
Plant and equipment
564,862 GBP2023-12-31
599,810 GBP2022-12-31
Furniture and fittings
2,788 GBP2023-12-31
4,685 GBP2022-12-31
Office equipment
2,490 GBP2023-12-31
5,017 GBP2022-12-31
Computers
21,431 GBP2023-12-31
33,000 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
298,508 GBP2023-12-31
276,973 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
1,000 GBP2023-12-31
Non-current
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Raw Materials
1,646,015 GBP2023-12-31
1,790,301 GBP2022-12-31
Trade Debtors/Trade Receivables
2,799,040 GBP2023-12-31
3,188,455 GBP2022-12-31
Prepayments/Accrued Income
164,348 GBP2023-12-31
109,029 GBP2022-12-31
Other Debtors
135,244 GBP2023-12-31
103,560 GBP2022-12-31
Bank Overdrafts
-10,286 GBP2022-12-31
Cash and Cash Equivalents
530,339 GBP2023-12-31
451,130 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,118,896 GBP2023-12-31
250,286 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,953,170 GBP2023-12-31
2,710,900 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
14,836 GBP2023-12-31
36,427 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
92,369 GBP2023-12-31
34,888 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
644,740 GBP2023-12-31
786,401 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
131,555 GBP2023-12-31
169,844 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
6,275 GBP2023-12-31
4,646 GBP2022-12-31
Other Creditors
Amounts falling due within one year
32,374 GBP2023-12-31
39,450 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
707,087 GBP2023-12-31
954,924 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
219,792 GBP2023-12-31
262,617 GBP2022-12-31
Other Creditors
Amounts falling due after one year
208,078 GBP2023-12-31
212,844 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
131,555 GBP2023-12-31
169,844 GBP2022-12-31
Between one and five year
219,792 GBP2023-12-31
262,617 GBP2022-12-31
Minimum gross finance lease payments owing
351,347 GBP2023-12-31
432,461 GBP2022-12-31
Deferred Tax Liabilities
80,477 GBP2023-12-31
83,142 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800 shares2023-12-31
800 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200 shares2023-12-31
200 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
518,463 GBP2023-12-31
343,259 GBP2022-12-31
Between one and five year
940,144 GBP2023-12-31
1,283,403 GBP2022-12-31
More than five year
1,168,160 GBP2023-12-31
876,120 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,626,767 GBP2023-12-31
2,502,782 GBP2022-12-31
Advances or credits given to directors
-6,275 GBP2023-12-31
-4,646 GBP2022-12-31
-4,160 GBP2021-12-31
Advances or credits made to directors during the period
-1,629 GBP2023-01-01 ~ 2023-12-31
-486 GBP2022-01-01 ~ 2022-12-31