Average Number of Employees
172023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,959,325 GBP2023-12-31
1,764,883 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
1,959,425 GBP2023-12-31
1,764,983 GBP2022-12-31
Total Inventories
1,642,000 GBP2023-12-31
2,375,681 GBP2022-12-31
Debtors
Current
1,641,440 GBP2023-12-31
1,726,320 GBP2022-12-31
Cash at bank and in hand
3,035,175 GBP2023-12-31
1,961,685 GBP2022-12-31
Current Assets
6,318,615 GBP2023-12-31
6,063,686 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,893,910 GBP2023-12-31
-2,041,333 GBP2022-12-31
Net Current Assets/Liabilities
4,424,705 GBP2023-12-31
4,022,353 GBP2022-12-31
Total Assets Less Current Liabilities
6,384,130 GBP2023-12-31
5,787,336 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-48,592 GBP2023-12-31
-38,058 GBP2022-12-31
Equity
Called up share capital
35,340 GBP2023-12-31
35,340 GBP2022-12-31
35,340 GBP2022-01-01
Share premium
251,148 GBP2023-12-31
251,148 GBP2022-12-31
251,148 GBP2022-01-01
Revaluation reserve
809,373 GBP2023-12-31
809,373 GBP2022-12-31
809,373 GBP2022-01-01
Capital redemption reserve
43,820 GBP2023-12-31
43,820 GBP2022-12-31
43,820 GBP2022-01-01
Retained earnings (accumulated losses)
4,950,384 GBP2023-12-31
4,400,448 GBP2022-12-31
2,573,697 GBP2022-01-01
Equity
6,090,065 GBP2023-12-31
5,540,129 GBP2022-12-31
3,713,378 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
749,936 GBP2023-01-01 ~ 2023-12-31
1,889,101 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
749,936 GBP2023-01-01 ~ 2023-12-31
1,889,101 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
-62,350 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-200,000 GBP2023-01-01 ~ 2023-12-31
-62,350 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Office equipment
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,384,715 GBP2023-12-31
1,335,572 GBP2022-12-31
Plant and equipment
192,977 GBP2023-12-31
192,977 GBP2022-12-31
Motor vehicles
1,433,181 GBP2023-12-31
1,154,057 GBP2022-12-31
Furniture and fittings
28,177 GBP2023-12-31
28,177 GBP2022-12-31
Computers
27,575 GBP2023-12-31
26,452 GBP2022-12-31
Other
506,450 GBP2023-12-31
494,453 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,573,075 GBP2023-12-31
3,231,688 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-127,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-127,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
117,520 GBP2022-12-31
Motor vehicles
896,714 GBP2022-12-31
Furniture and fittings
25,307 GBP2022-12-31
Computers
25,883 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,466,805 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,731 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
69,852 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
574 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
681 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
92,451 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
17,134 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
38,488 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
55,622 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-1,128 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,128 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
136,385 GBP2023-12-31
Motor vehicles
1,003,926 GBP2023-12-31
Furniture and fittings
25,881 GBP2023-12-31
Computers
26,564 GBP2023-12-31
Other
420,994 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,613,750 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,384,715 GBP2023-12-31
1,335,572 GBP2022-12-31
Plant and equipment
56,592 GBP2023-12-31
75,457 GBP2022-12-31
Motor vehicles
429,255 GBP2023-12-31
257,343 GBP2022-12-31
Furniture and fittings
2,296 GBP2023-12-31
2,870 GBP2022-12-31
Computers
1,011 GBP2023-12-31
569 GBP2022-12-31
Other
85,456 GBP2023-12-31
93,072 GBP2022-12-31
Raw materials and consumables
1,642,000 GBP2023-12-31
2,375,681 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,209,266 GBP2023-12-31
1,248,715 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
337,119 GBP2023-12-31
406,449 GBP2022-12-31
Other Debtors
Current
69,161 GBP2023-12-31
16,509 GBP2022-12-31
Prepayments/Accrued Income
Current
25,894 GBP2023-12-31
54,647 GBP2022-12-31
Trade Creditors/Trade Payables
Current
691,289 GBP2023-12-31
339,131 GBP2022-12-31
Amounts owed to group undertakings
Current
125,342 GBP2023-12-31
Corporation Tax Payable
Current
102,270 GBP2023-12-31
342,868 GBP2022-12-31
Taxation/Social Security Payable
Current
53,787 GBP2023-12-31
59,795 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
59,470 GBP2023-12-31
33,373 GBP2022-12-31
Other Creditors
Current
113,038 GBP2023-12-31
233,013 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
748,714 GBP2023-12-31
1,033,153 GBP2022-12-31
Creditors
Current
1,893,910 GBP2023-12-31
2,041,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
48,592 GBP2023-12-31
38,058 GBP2022-12-31
Net Deferred Tax Liability/Asset
245,473 GBP2023-12-31
209,149 GBP2022-12-31
231,479 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
36,324 GBP2023-01-01 ~ 2023-12-31
-22,330 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
143,653 GBP2023-12-31
107,329 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,340 shares2023-12-31
35,340 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31