Average Number of Employees
652023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Turnover/Revenue
20,656,650 GBP2023-01-01 ~ 2023-12-31
22,310,568 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,470,591 GBP2023-01-01 ~ 2023-12-31
-13,771,957 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,186,059 GBP2023-01-01 ~ 2023-12-31
8,538,611 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,262,902 GBP2023-01-01 ~ 2023-12-31
-6,018,919 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
923,157 GBP2023-01-01 ~ 2023-12-31
2,519,692 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
116 GBP2023-01-01 ~ 2023-12-31
195 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
914,455 GBP2023-01-01 ~ 2023-12-31
2,518,345 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,913,025 GBP2023-12-31
3,656,937 GBP2022-12-31
2,544,717 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
780,606 GBP2023-01-01 ~ 2023-12-31
2,050,120 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-524,518 GBP2023-01-01 ~ 2023-12-31
-937,900 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
448,526 GBP2023-12-31
370,627 GBP2022-12-31
Property, Plant & Equipment
2,297,113 GBP2023-12-31
1,051,907 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
2,745,739 GBP2023-12-31
1,422,634 GBP2022-12-31
Total Inventories
2,231,224 GBP2023-12-31
2,295,525 GBP2022-12-31
Debtors
Current
3,384,877 GBP2023-12-31
3,667,204 GBP2022-12-31
Cash at bank and in hand
2,075 GBP2023-12-31
201,464 GBP2022-12-31
Current Assets
5,618,176 GBP2023-12-31
6,164,193 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,941,309 GBP2023-12-31
-3,553,320 GBP2022-12-31
Net Current Assets/Liabilities
1,676,867 GBP2023-12-31
2,610,873 GBP2022-12-31
Total Assets Less Current Liabilities
4,422,606 GBP2023-12-31
4,033,507 GBP2022-12-31
Net Assets/Liabilities
3,913,125 GBP2023-12-31
3,657,037 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
3,913,125 GBP2023-12-31
3,657,037 GBP2022-12-31
Profit/Loss
780,606 GBP2023-01-01 ~ 2023-12-31
2,050,120 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
166,324 GBP2023-01-01 ~ 2023-12-31
142,496 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
2,075 GBP2023-12-31
201,464 GBP2022-12-31
652,409 GBP2022-01-01
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,690,169 GBP2023-01-01 ~ 2023-12-31
2,657,536 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
290,891 GBP2023-01-01 ~ 2023-12-31
291,264 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,080,322 GBP2023-01-01 ~ 2023-12-31
3,007,427 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
50,304 GBP2023-01-01 ~ 2023-12-31
70,388 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
133,011 GBP2023-01-01 ~ 2023-12-31
135,781 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
231,562 GBP2023-01-01 ~ 2023-12-31
478,486 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
215,523 GBP2023-12-31
92,932 GBP2022-12-31
Goodwill
974,522 GBP2023-12-31
974,522 GBP2022-12-31
Intangible Assets - Gross Cost
1,190,045 GBP2023-12-31
1,067,454 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
681,949 GBP2023-12-31
634,497 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
741,519 GBP2023-12-31
696,827 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
71,301 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
292,573 GBP2023-12-31
340,025 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
707,624 GBP2023-12-31
494,322 GBP2022-12-31
Motor vehicles
348,431 GBP2023-12-31
348,431 GBP2022-12-31
Furniture and fittings
493,095 GBP2023-12-31
629,595 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-26,844 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-138,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
63,099 GBP2022-12-31
Motor vehicles
260,170 GBP2022-12-31
Furniture and fittings
179,513 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
40,913 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
34,745 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
49,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-26,844 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-138,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
77,168 GBP2023-12-31
Motor vehicles
294,915 GBP2023-12-31
Furniture and fittings
91,006 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
630,456 GBP2023-12-31
431,223 GBP2022-12-31
Motor vehicles
53,516 GBP2023-12-31
88,261 GBP2022-12-31
Furniture and fittings
402,089 GBP2023-12-31
450,081 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
99,459 GBP2023-12-31
182,627 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,802,244 GBP2023-12-31
1,654,975 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-264,260 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Other
1,039,250 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
100,286 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
603,068 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
34,997 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
166,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-264,260 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
36,125 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
505,131 GBP2023-12-31
Property, Plant & Equipment
Office equipment
63,334 GBP2023-12-31
82,342 GBP2022-12-31
Other
1,039,250 GBP2023-12-31
Land and buildings
108,468 GBP2023-12-31
Raw materials and consumables
2,231,224 GBP2023-12-31
2,295,525 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,833,006 GBP2023-12-31
2,728,897 GBP2022-12-31
Other Debtors
Current
14,594 GBP2023-12-31
525,704 GBP2022-12-31
Prepayments/Accrued Income
Current
537,277 GBP2023-12-31
412,603 GBP2022-12-31
Other Remaining Borrowings
Current
670,636 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,318,629 GBP2023-12-31
2,433,749 GBP2022-12-31
Corporation Tax Payable
Current
4,276 GBP2023-12-31
344,265 GBP2022-12-31
Taxation/Social Security Payable
Current
352,217 GBP2023-12-31
286,909 GBP2022-12-31
Other Creditors
Current
27,792 GBP2023-12-31
26,033 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
567,759 GBP2023-12-31
462,364 GBP2022-12-31
Creditors
Current
3,941,309 GBP2023-12-31
3,553,320 GBP2022-12-31
Net Deferred Tax Liability/Asset
-509,481 GBP2023-12-31
-376,470 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-133,011 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-509,481 GBP2023-12-31
-376,470 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
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
307,492 GBP2023-12-31
183,571 GBP2022-12-31
Between one and five year
711,102 GBP2023-12-31
147,456 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,018,594 GBP2023-12-31
331,027 GBP2022-12-31