Average Number of Employees
782023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Turnover/Revenue
11,759,892 GBP2023-01-01 ~ 2023-12-31
9,732,334 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,119,682 GBP2023-01-01 ~ 2023-12-31
-7,516,230 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,640,210 GBP2023-01-01 ~ 2023-12-31
2,216,104 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,145,214 GBP2023-01-01 ~ 2023-12-31
-1,860,018 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
494,996 GBP2023-01-01 ~ 2023-12-31
356,086 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,409 GBP2023-01-01 ~ 2023-12-31
461 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
467,933 GBP2023-01-01 ~ 2023-12-31
334,010 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,062,245 GBP2023-12-31
1,712,963 GBP2022-12-31
1,438,213 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
349,282 GBP2023-01-01 ~ 2023-12-31
274,750 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5 GBP2023-12-31
5 GBP2022-12-31
Property, Plant & Equipment
426,252 GBP2023-12-31
496,530 GBP2022-12-31
Fixed Assets
426,257 GBP2023-12-31
496,535 GBP2022-12-31
Total Inventories
2,729,063 GBP2023-12-31
2,749,915 GBP2022-12-31
Debtors
Current
1,783,580 GBP2023-12-31
1,886,817 GBP2022-12-31
Cash at bank and in hand
228,815 GBP2023-12-31
180,233 GBP2022-12-31
Current Assets
4,741,458 GBP2023-12-31
4,816,965 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,880,121 GBP2023-12-31
-3,238,205 GBP2022-12-31
Net Current Assets/Liabilities
1,861,337 GBP2023-12-31
1,578,760 GBP2022-12-31
Total Assets Less Current Liabilities
2,287,594 GBP2023-12-31
2,075,295 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-176,758 GBP2023-12-31
-307,133 GBP2022-12-31
Net Assets/Liabilities
2,062,345 GBP2023-12-31
1,713,063 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
2,062,345 GBP2023-12-31
1,713,063 GBP2022-12-31
Profit/Loss
349,282 GBP2023-01-01 ~ 2023-12-31
274,750 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
92,636 GBP2023-01-01 ~ 2023-12-31
81,131 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
228,815 GBP2023-12-31
180,233 GBP2022-12-31
180,063 GBP2022-01-01
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
20,750 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,053,010 GBP2023-01-01 ~ 2023-12-31
1,826,901 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
180,856 GBP2023-01-01 ~ 2023-12-31
161,858 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,345,283 GBP2023-01-01 ~ 2023-12-31
2,095,512 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
78,000 GBP2023-01-01 ~ 2023-12-31
78,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,608 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
110,058 GBP2023-01-01 ~ 2023-12-31
63,462 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
5 GBP2023-12-31
5 GBP2022-12-31
Intangible Assets
Goodwill
5 GBP2023-12-31
5 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
989,449 GBP2023-12-31
976,362 GBP2022-12-31
Motor vehicles
104,021 GBP2023-12-31
104,021 GBP2022-12-31
Office equipment
82,482 GBP2023-12-31
80,541 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,230,258 GBP2023-12-31
1,207,900 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
581,411 GBP2022-12-31
Motor vehicles
68,307 GBP2022-12-31
Office equipment
52,256 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
711,370 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
66,584 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
10,012 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
12,908 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
92,636 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
647,995 GBP2023-12-31
Motor vehicles
78,319 GBP2023-12-31
Office equipment
65,164 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
804,006 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
341,454 GBP2023-12-31
394,951 GBP2022-12-31
Motor vehicles
25,702 GBP2023-12-31
35,714 GBP2022-12-31
Office equipment
17,318 GBP2023-12-31
28,285 GBP2022-12-31
Land and buildings
41,778 GBP2023-12-31
37,580 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
136,499 GBP2023-12-31
166,416 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
25,702 GBP2023-12-31
35,714 GBP2022-12-31
Under hire purchased contracts or finance leases
168,530 GBP2023-12-31
216,898 GBP2022-12-31
Raw materials and consumables
466,214 GBP2023-12-31
532,700 GBP2022-12-31
Value of work in progress
1,675,699 GBP2023-12-31
1,782,798 GBP2022-12-31
Finished Goods/Goods for Resale
587,150 GBP2023-12-31
434,417 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,682,817 GBP2023-12-31
1,802,516 GBP2022-12-31
Other Debtors
Current
47,378 GBP2023-12-31
43,237 GBP2022-12-31
Prepayments/Accrued Income
Current
43,287 GBP2023-12-31
30,966 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
10,098 GBP2023-12-31
10,098 GBP2022-12-31
Bank Borrowings
Current
72,222 GBP2023-12-31
66,667 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,026,077 GBP2023-12-31
1,787,383 GBP2022-12-31
Corporation Tax Payable
Current
125,353 GBP2023-12-31
42,116 GBP2022-12-31
Taxation/Social Security Payable
Current
272,909 GBP2023-12-31
157,850 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
58,732 GBP2023-12-31
66,532 GBP2022-12-31
Other Creditors
Current
42,785 GBP2023-12-31
54,594 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
460,330 GBP2023-12-31
260,251 GBP2022-12-31
Creditors
Current
2,880,121 GBP2023-12-31
3,238,205 GBP2022-12-31
Bank Borrowings
Non-current
111,112 GBP2023-12-31
183,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
65,646 GBP2023-12-31
123,800 GBP2022-12-31
Creditors
Non-current
176,758 GBP2023-12-31
307,133 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
72,222 GBP2023-12-31
66,667 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
72,222 GBP2023-12-31
66,667 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
111,112 GBP2023-12-31
183,333 GBP2022-12-31
Total Borrowings
183,334 GBP2023-12-31
250,000 GBP2022-12-31
Minimum gross finance lease payments owing
124,376 GBP2023-12-31
190,332 GBP2022-12-31
Net Deferred Tax Liability/Asset
48,491 GBP2023-12-31
55,099 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,608 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
48,491 GBP2023-12-31
55,099 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 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
217,761 GBP2023-12-31
213,602 GBP2022-12-31
Between one and five year
224,677 GBP2023-12-31
394,009 GBP2022-12-31
More than five year
41,889 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
442,438 GBP2023-12-31
649,500 GBP2022-12-31