Average Number of Employees
302023-01-01 ~ 2023-12-31
292021-10-01 ~ 2022-12-31
Turnover/Revenue
11,824,115 GBP2023-01-01 ~ 2023-12-31
16,937,847 GBP2021-10-01 ~ 2022-12-31
Cost of Sales
-8,922,694 GBP2023-01-01 ~ 2023-12-31
-13,563,013 GBP2021-10-01 ~ 2022-12-31
Gross Profit/Loss
2,901,421 GBP2023-01-01 ~ 2023-12-31
3,374,834 GBP2021-10-01 ~ 2022-12-31
Administrative Expenses
-1,660,094 GBP2023-01-01 ~ 2023-12-31
-1,594,099 GBP2021-10-01 ~ 2022-12-31
Operating Profit/Loss
1,366,327 GBP2023-01-01 ~ 2023-12-31
1,780,735 GBP2021-10-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,071 GBP2023-01-01 ~ 2023-12-31
1,130 GBP2021-10-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,346,448 GBP2023-01-01 ~ 2023-12-31
1,760,726 GBP2021-10-01 ~ 2022-12-31
Profit/Loss
952,473 GBP2023-01-01 ~ 2023-12-31
1,421,751 GBP2021-10-01 ~ 2022-12-31
Comprehensive Income/Expense
1,383,112 GBP2023-01-01 ~ 2023-12-31
1,421,751 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment
1,376,958 GBP2023-12-31
714,272 GBP2022-12-31
Fixed Assets
1,376,958 GBP2023-12-31
714,272 GBP2022-12-31
Total Inventories
1,190,852 GBP2023-12-31
1,351,256 GBP2022-12-31
Debtors
Current
2,292,347 GBP2023-12-31
3,799,096 GBP2022-12-31
Cash at bank and in hand
1,658,367 GBP2023-12-31
781,605 GBP2022-12-31
Current Assets
5,141,566 GBP2023-12-31
5,931,957 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,175,121 GBP2023-12-31
-1,619,280 GBP2022-12-31
Net Current Assets/Liabilities
3,966,445 GBP2023-12-31
4,312,677 GBP2022-12-31
Total Assets Less Current Liabilities
5,343,403 GBP2023-12-31
5,026,949 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-530,837 GBP2023-12-31
-574,169 GBP2022-12-31
Net Assets/Liabilities
4,662,105 GBP2023-12-31
4,403,993 GBP2022-12-31
Equity
Called up share capital
49,998 GBP2023-12-31
49,998 GBP2022-12-31
49,998 GBP2021-10-01
Revaluation reserve
365,383 GBP2023-12-31
Retained earnings (accumulated losses)
4,246,724 GBP2023-12-31
4,353,995 GBP2022-12-31
4,229,722 GBP2021-10-01
Equity
4,662,105 GBP2023-12-31
4,403,993 GBP2022-12-31
4,279,720 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
952,473 GBP2023-01-01 ~ 2023-12-31
1,421,751 GBP2021-10-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,017,729 GBP2023-01-01 ~ 2023-12-31
1,421,751 GBP2021-10-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,125,000 GBP2023-01-01 ~ 2023-12-31
-1,297,478 GBP2021-10-01 ~ 2022-12-31
Dividends Paid
-1,125,000 GBP2023-01-01 ~ 2023-12-31
-1,297,478 GBP2021-10-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,125,000 GBP2023-01-01 ~ 2023-12-31
-1,297,478 GBP2021-10-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,125,000 GBP2023-01-01 ~ 2023-12-31
-1,297,478 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Motor vehicles
202023-01-01 ~ 2023-12-31
Office equipment
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,200 GBP2023-01-01 ~ 2023-12-31
10,500 GBP2021-10-01 ~ 2022-12-31
Wages/Salaries
1,271,028 GBP2023-01-01 ~ 2023-12-31
1,319,676 GBP2021-10-01 ~ 2022-12-31
Social Security Costs
140,589 GBP2023-01-01 ~ 2023-12-31
139,814 GBP2021-10-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,531,852 GBP2023-01-01 ~ 2023-12-31
1,553,984 GBP2021-10-01 ~ 2022-12-31
Director Remuneration
374,593 GBP2023-01-01 ~ 2023-12-31
364,264 GBP2021-10-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
36,419 GBP2023-01-01 ~ 2023-12-31
-7,771 GBP2021-10-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
316,685 GBP2023-01-01 ~ 2023-12-31
334,538 GBP2021-10-01 ~ 2022-12-31
Dividends Paid on Shares
1,125,000 GBP2023-01-01 ~ 2023-12-31
1,297,478 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,074,783 GBP2023-12-31
632,145 GBP2022-12-31
Plant and equipment
773,025 GBP2023-12-31
524,090 GBP2022-12-31
Motor vehicles
3,600 GBP2023-12-31
3,600 GBP2022-12-31
Office equipment
198,268 GBP2023-12-31
136,231 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,049,676 GBP2023-12-31
1,296,066 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
442,638 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
374,658 GBP2022-12-31
Motor vehicles
3,600 GBP2022-12-31
Office equipment
123,875 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
581,794 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
54,273 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
18,149 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
90,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
428,931 GBP2023-12-31
Motor vehicles
3,600 GBP2023-12-31
Office equipment
142,024 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
672,718 GBP2023-12-31
Property, Plant & Equipment
Buildings
976,620 GBP2023-12-31
552,484 GBP2022-12-31
Plant and equipment
344,094 GBP2023-12-31
149,432 GBP2022-12-31
Office equipment
56,244 GBP2023-12-31
12,356 GBP2022-12-31
Raw materials and consumables
1,190,852 GBP2023-12-31
1,117,267 GBP2022-12-31
Finished Goods/Goods for Resale
233,989 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,245,103 GBP2023-12-31
2,076,791 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
877,179 GBP2023-12-31
1,428,562 GBP2022-12-31
Other Debtors
Current
57,101 GBP2023-12-31
198,752 GBP2022-12-31
Prepayments/Accrued Income
Current
112,964 GBP2023-12-31
94,990 GBP2022-12-31
Cash and Cash Equivalents
1,658,367 GBP2023-12-31
781,605 GBP2022-12-31
Bank Borrowings
Current
43,332 GBP2023-12-31
43,332 GBP2022-12-31
Trade Creditors/Trade Payables
Current
554,050 GBP2023-12-31
810,824 GBP2022-12-31
Corporation Tax Payable
Current
57,321 GBP2023-12-31
139,539 GBP2022-12-31
Taxation/Social Security Payable
Current
222,664 GBP2023-12-31
296,573 GBP2022-12-31
Other Creditors
Current
59,555 GBP2023-12-31
42,265 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
238,199 GBP2023-12-31
286,747 GBP2022-12-31
Creditors
Current
1,175,121 GBP2023-12-31
1,619,280 GBP2022-12-31
Bank Borrowings
Non-current
530,837 GBP2023-12-31
574,169 GBP2022-12-31
Creditors
Non-current
530,837 GBP2023-12-31
574,169 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
43,332 GBP2023-12-31
43,332 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
43,332 GBP2023-12-31
43,332 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
43,332 GBP2023-12-31
43,332 GBP2022-12-31
Non-current, Between two and five year
487,505 GBP2023-12-31
530,837 GBP2022-12-31
Total Borrowings
574,169 GBP2023-12-31
617,501 GBP2022-12-31
Net Deferred Tax Liability/Asset
-150,461 GBP2023-12-31
-48,787 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-36,418 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-85,747 GBP2023-12-31
-50,004 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
49,998 shares2023-12-31
49,998 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,103 GBP2023-12-31
80,086 GBP2022-12-31
Between one and five year
181,342 GBP2023-12-31
37,913 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
263,445 GBP2023-12-31
117,999 GBP2022-12-31