Cost of Sales
-17,264,295 GBP2023-01-01 ~ 2023-12-31
-15,476,485 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,890 GBP2023-01-01 ~ 2023-12-31
-2,647 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,473,886 GBP2023-01-01 ~ 2023-12-31
-1,320,116 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
870,592 GBP2023-01-01 ~ 2023-12-31
155,041 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
632,783 GBP2023-01-01 ~ 2023-12-31
113,765 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
803,090 GBP2023-12-31
1,970,307 GBP2022-12-31
1,856,542 GBP2021-12-31
Called up share capital
2 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Capital redemption reserve
1 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
632,783 GBP2023-01-01 ~ 2023-12-31
113,765 GBP2022-01-01 ~ 2022-12-31
Equity
803,093 GBP2023-12-31
1,970,308 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
2 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
2 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
10,862 GBP2023-12-31
11,621 GBP2022-12-31
Property, Plant & Equipment
4,402,539 GBP2023-12-31
4,389,823 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
4,413,403 GBP2023-12-31
4,401,446 GBP2022-12-31
Debtors
2,573,654 GBP2023-12-31
2,200,706 GBP2022-12-31
Cash at bank and in hand
433,401 GBP2023-12-31
424,203 GBP2022-12-31
Current Assets
3,257,277 GBP2023-12-31
2,885,161 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,880,394 GBP2023-12-31
-2,639,786 GBP2022-12-31
Net Current Assets/Liabilities
376,883 GBP2023-12-31
245,375 GBP2022-12-31
Total Assets Less Current Liabilities
4,790,286 GBP2023-12-31
4,646,821 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,876,182 GBP2023-12-31
-2,576,446 GBP2022-12-31
Net Assets/Liabilities
803,093 GBP2023-12-31
1,970,308 GBP2022-12-31
Audit Fees/Expenses
14,335 GBP2023-01-01 ~ 2023-12-31
13,650 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Wages/Salaries
1,168,477 GBP2023-01-01 ~ 2023-12-31
1,156,715 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,529 GBP2023-01-01 ~ 2023-12-31
23,095 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,307,689 GBP2023-01-01 ~ 2023-12-31
1,291,992 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
150,000 GBP2023-01-01 ~ 2023-12-31
157,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,944 GBP2023-01-01 ~ 2023-12-31
-10,728 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
15,188 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
4,326 GBP2023-12-31
3,567 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
759 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
10,862 GBP2023-12-31
11,621 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,171,999 GBP2023-12-31
4,171,999 GBP2022-12-31
Plant and equipment
1,009,479 GBP2023-12-31
933,209 GBP2022-12-31
Motor vehicles
317,700 GBP2023-12-31
188,297 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-48,493 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-3,058 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-105,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-157,156 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
522,759 GBP2022-12-31
Furniture and fittings
38,614 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
84,204 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
117,475 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,821 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
29,781 GBP2023-12-31
36,868 GBP2022-12-31
Finished Goods/Goods for Resale
250,222 GBP2023-12-31
260,252 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,191,525 GBP2023-12-31
1,746,184 GBP2022-12-31
Other Debtors
Current
337,861 GBP2023-12-31
418,978 GBP2022-12-31
Prepayments/Accrued Income
Current
44,268 GBP2023-12-31
35,544 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,573,654 GBP2023-12-31
2,200,706 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
99,174 GBP2023-12-31
91,852 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
5,521 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,898,818 GBP2023-12-31
1,851,130 GBP2022-12-31
Corporation Tax Payable
Current
176,865 GBP2023-12-31
52,386 GBP2022-12-31
Other Creditors
Current
445,737 GBP2023-12-31
474,361 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
254,279 GBP2023-12-31
170,057 GBP2022-12-31
Creditors
Current
2,880,394 GBP2023-12-31
2,639,786 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
3,817,885 GBP2023-12-31
2,576,446 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,297 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
3,876,182 GBP2023-12-31
2,576,446 GBP2022-12-31
Bank Borrowings
3,917,059 GBP2023-12-31
2,668,298 GBP2022-12-31
Total Borrowings
Current
99,174 GBP2023-12-31
91,852 GBP2022-12-31
Non-current
3,817,885 GBP2023-12-31
2,576,446 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
11,453 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
86,558 GBP2023-12-31
0 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
63,818 GBP2023-12-31
0 GBP2022-12-31