(expand)Operating Profit/Loss
3,194,361 GBP2023-01-01 ~ 2023-12-31
105,255 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,151,234 GBP2023-01-01 ~ 2023-12-31
62,585 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,044,864 GBP2023-01-01 ~ 2023-12-31
49,273 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,044,864 GBP2023-01-01 ~ 2023-12-31
49,273 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
24,475 GBP2023-12-31
33,375 GBP2022-12-31
Property, Plant & Equipment
294,498 GBP2023-12-31
943,077 GBP2022-12-31
Fixed Assets
318,973 GBP2023-12-31
976,452 GBP2022-12-31
Total Inventories
1,471,855 GBP2023-12-31
5,616,115 GBP2022-12-31
Debtors
6,646,231 GBP2023-12-31
4,548,203 GBP2022-12-31
Cash at bank and in hand
517,809 GBP2023-12-31
151,100 GBP2022-12-31
Current Assets
8,635,895 GBP2023-12-31
10,315,418 GBP2022-12-31
Net Current Assets/Liabilities
4,266,753 GBP2023-12-31
1,889,175 GBP2022-12-31
Total Assets Less Current Liabilities
4,585,726 GBP2023-12-31
2,865,627 GBP2022-12-31
Net Assets/Liabilities
4,437,611 GBP2023-12-31
1,502,641 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
4,437,610 GBP2023-12-31
1,502,640 GBP2022-12-31
1,760,585 GBP2021-12-31
Equity
4,437,611 GBP2023-12-31
1,502,641 GBP2022-12-31
1,760,586 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-109,894 GBP2023-01-01 ~ 2023-12-31
-307,218 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-109,894 GBP2023-01-01 ~ 2023-12-31
-307,218 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,044,864 GBP2023-01-01 ~ 2023-12-31
49,273 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-1,323,083 GBP2022-12-31
-1,021,950 GBP2021-12-31
Wages/Salaries
2,255,722 GBP2023-01-01 ~ 2023-12-31
3,767,048 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
203,498 GBP2023-01-01 ~ 2023-12-31
335,588 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,110 GBP2023-01-01 ~ 2023-12-31
56,547 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,491,330 GBP2023-01-01 ~ 2023-12-31
4,159,183 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
1032022-01-01 ~ 2022-12-31
Director Remuneration
83,724 GBP2023-01-01 ~ 2023-12-31
18,596 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
218,945 GBP2023-01-01 ~ 2023-12-31
294,589 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,600 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
235,188 GBP2023-01-01 ~ 2023-12-31
21,008 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
741,202 GBP2023-01-01 ~ 2023-12-31
11,891 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
89,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
64,525 GBP2023-12-31
55,625 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
8,900 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
24,475 GBP2023-12-31
33,375 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
556,822 GBP2023-12-31
946,744 GBP2022-12-31
Furniture and fittings
83,643 GBP2023-12-31
126,972 GBP2022-12-31
Motor vehicles
167,104 GBP2023-12-31
358,203 GBP2022-12-31
Computers
211,042 GBP2023-12-31
422,143 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,018,611 GBP2023-12-31
1,854,062 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-447,334 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-43,329 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-237,050 GBP2023-01-01 ~ 2023-12-31
Computers
-211,101 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-938,814 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
425,094 GBP2023-12-31
519,757 GBP2022-12-31
Furniture and fittings
78,012 GBP2023-12-31
92,810 GBP2022-12-31
Motor vehicles
75,738 GBP2023-12-31
139,541 GBP2022-12-31
Computers
145,269 GBP2023-12-31
158,877 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
724,113 GBP2023-12-31
910,985 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
97,017 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,569 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
53,136 GBP2023-01-01 ~ 2023-12-31
Computers
87,775 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
246,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-191,680 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-23,367 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-116,939 GBP2023-01-01 ~ 2023-12-31
Computers
-101,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-433,369 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
131,728 GBP2023-12-31
426,987 GBP2022-12-31
Furniture and fittings
5,631 GBP2023-12-31
34,162 GBP2022-12-31
Motor vehicles
91,366 GBP2023-12-31
218,662 GBP2022-12-31
Computers
65,773 GBP2023-12-31
263,266 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
85,083 GBP2023-12-31
294,448 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
49,163 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
19,040 GBP2023-12-31
133,586 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
10,780 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
16,772 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
27,552 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
66,043 GBP2023-12-31
160,862 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
57,010 GBP2023-12-31
156,921 GBP2022-12-31
Under hire purchased contracts or finance leases
123,053 GBP2023-12-31
317,783 GBP2022-12-31
Finished Goods
1,471,855 GBP2023-12-31
5,616,115 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
964,226 GBP2023-12-31
3,639,614 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,596,248 GBP2023-12-31
632,541 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
118,046 GBP2022-12-31
Prepayments/Accrued Income
Current
56,278 GBP2023-12-31
158,002 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
6,646,231 GBP2023-12-31
4,548,203 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,434,510 GBP2022-12-31
Other Remaining Borrowings
Current
329,513 GBP2023-12-31
370,696 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
47,851 GBP2023-12-31
148,051 GBP2022-12-31
Trade Creditors/Trade Payables
Current
903,540 GBP2023-12-31
3,738,655 GBP2022-12-31
Amounts owed to group undertakings
Current
2,543,087 GBP2023-12-31
1,762,415 GBP2022-12-31
Corporation Tax Payable
Current
235,188 GBP2023-12-31
Other Taxation & Social Security Payable
Current
41,508 GBP2023-12-31
102,454 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
111,647 GBP2023-12-31
204,135 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
95,279 GBP2023-12-31
181,332 GBP2022-12-31
Amounts owed to group undertakings
Non-current
1,000,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
95,279 GBP2023-12-31
181,332 GBP2022-12-31
hire purchase agreements
143,130 GBP2023-12-31
329,383 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,000 GBP2023-12-31
124,000 GBP2022-12-31
Between one and five year
140,000 GBP2023-12-31
140,000 GBP2022-12-31
More than five year
35,000 GBP2023-12-31
70,000 GBP2022-12-31
All periods
210,000 GBP2023-12-31
334,000 GBP2022-12-31
Bank Overdrafts
Secured
1,323,083 GBP2022-12-31
Total Borrowings
Secured
143,130 GBP2023-12-31
1,652,466 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
52,836 GBP2023-12-31
181,654 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,044,864 GBP2023-01-01 ~ 2023-12-31