Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
53,733,112 GBP2023-01-01 ~ 2023-12-31
69,894,259 GBP2021-11-01 ~ 2022-12-31
Cost of Sales
51,588,866 GBP2023-01-01 ~ 2023-12-31
66,642,594 GBP2021-11-01 ~ 2022-12-31
Gross Profit/Loss
2,144,246 GBP2023-01-01 ~ 2023-12-31
3,251,665 GBP2021-11-01 ~ 2022-12-31
Administrative Expenses
2,275,505 GBP2023-01-01 ~ 2023-12-31
2,980,361 GBP2021-11-01 ~ 2022-12-31
Operating Profit/Loss
-131,259 GBP2023-01-01 ~ 2023-12-31
271,304 GBP2021-11-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,036 GBP2023-01-01 ~ 2023-12-31
3,842 GBP2021-11-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
74,572 GBP2023-01-01 ~ 2023-12-31
43,583 GBP2021-11-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-202,795 GBP2023-01-01 ~ 2023-12-31
231,563 GBP2021-11-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
149,736 GBP2023-01-01 ~ 2023-12-31
163,922 GBP2021-11-01 ~ 2022-12-31
Profit/Loss
-352,531 GBP2023-01-01 ~ 2023-12-31
67,641 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment
2,820,868 GBP2023-12-31
2,073,985 GBP2022-12-31
1,398,978 GBP2021-10-31
Total Inventories
2,356,322 GBP2023-12-31
2,736,064 GBP2022-12-31
1,608,626 GBP2021-10-31
Debtors
3,684,625 GBP2023-12-31
3,455,444 GBP2022-12-31
Cash at bank and in hand
43,810 GBP2023-12-31
962,704 GBP2022-12-31
22,239 GBP2021-10-31
Current Assets
6,084,757 GBP2023-12-31
7,154,212 GBP2022-12-31
Creditors
Current
-6,302,110 GBP2023-12-31
6,302,110 GBP2023-12-31
-6,517,517 GBP2022-12-31
6,517,517 GBP2022-12-31
-5,867,589 GBP2021-10-31
Net Current Assets/Liabilities
-217,353 GBP2023-12-31
636,695 GBP2022-12-31
1,071,045 GBP2021-10-31
Total Assets Less Current Liabilities
2,603,515 GBP2023-12-31
2,710,680 GBP2022-12-31
2,470,023 GBP2021-10-31
Creditors
Non-current
-977,063 GBP2023-12-31
977,063 GBP2023-12-31
-625,433 GBP2022-12-31
625,433 GBP2022-12-31
-566,839 GBP2021-10-31
Net Assets/Liabilities
1,108,990 GBP2023-12-31
1,717,521 GBP2022-12-31
1,699,380 GBP2021-10-31
Equity
Called up share capital
160 GBP2023-12-31
160 GBP2022-12-31
160 GBP2021-10-31
Retained earnings (accumulated losses)
1,108,830 GBP2023-12-31
1,717,361 GBP2022-12-31
1,699,220 GBP2021-10-31
Equity
1,108,990 GBP2023-12-31
1,717,521 GBP2022-12-31
1,699,380 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-256,000 GBP2023-01-01 ~ 2023-12-31
-49,500 GBP2021-11-01 ~ 2022-12-31
Dividends Paid
-256,000 GBP2023-01-01 ~ 2023-12-31
-49,500 GBP2021-11-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-352,531 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-352,531 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-4,959 GBP2022-12-31
Wages/Salaries
1,278,854 GBP2023-01-01 ~ 2023-12-31
1,567,672 GBP2021-11-01 ~ 2022-12-31
Social Security Costs
140,138 GBP2023-01-01 ~ 2023-12-31
187,285 GBP2021-11-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,264 GBP2023-01-01 ~ 2023-12-31
27,419 GBP2021-11-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,440,256 GBP2023-01-01 ~ 2023-12-31
1,782,376 GBP2021-11-01 ~ 2022-12-31
Average Number of Employees
262023-01-01 ~ 2023-12-31
312021-11-01 ~ 2022-12-31
Director Remuneration
132,570 GBP2023-01-01 ~ 2023-12-31
92,511 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
223,094 GBP2023-01-01 ~ 2023-12-31
109,814 GBP2021-11-01 ~ 2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2021-11-01 ~ 2022-12-31
Dividends Paid on Shares
256,000 GBP2023-01-01 ~ 2023-12-31
49,500 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
102,286 GBP2023-12-31
74,016 GBP2022-12-31
Plant and equipment
3,548,490 GBP2023-12-31
2,568,478 GBP2022-12-31
Furniture and fittings
11,594 GBP2023-12-31
11,594 GBP2022-12-31
Computers
44,370 GBP2023-12-31
37,689 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,706,740 GBP2023-12-31
2,691,777 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-58,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-58,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
8,078 GBP2023-12-31
3,480 GBP2022-12-31
Plant and equipment
837,016 GBP2023-12-31
577,994 GBP2022-12-31
Furniture and fittings
9,378 GBP2023-12-31
8,839 GBP2022-12-31
Computers
31,400 GBP2023-12-31
27,479 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
885,872 GBP2023-12-31
617,792 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,598 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
274,589 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
539 GBP2023-01-01 ~ 2023-12-31
Computers
3,921 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
283,647 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,567 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,567 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
94,208 GBP2023-12-31
70,536 GBP2022-12-31
Plant and equipment
2,711,474 GBP2023-12-31
1,990,484 GBP2022-12-31
Furniture and fittings
2,216 GBP2023-12-31
2,755 GBP2022-12-31
Computers
12,970 GBP2023-12-31
10,210 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,670,807 GBP2023-12-31
1,708,828 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
961,979 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
362,720 GBP2023-12-31
302,167 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
60,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
2,308,087 GBP2023-12-31
1,406,661 GBP2022-12-31
Merchandise
2,356,322 GBP2023-12-31
2,736,064 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,977,446 GBP2023-12-31
2,300,475 GBP2022-12-31
Other Debtors
Current
215,393 GBP2023-12-31
221,847 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
47,001 GBP2023-12-31
410,812 GBP2022-12-31
Prepayments/Accrued Income
Current
91,667 GBP2023-12-31
176,206 GBP2022-12-31
Prepayments
Current
224,845 GBP2023-12-31
90,029 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
3,684,625 GBP2023-12-31
3,455,444 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,148 GBP2023-12-31
14,781 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
400,934 GBP2023-12-31
311,249 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,486,550 GBP2023-12-31
4,249,535 GBP2022-12-31
Other Taxation & Social Security Payable
Current
75,608 GBP2023-12-31
73,886 GBP2022-12-31
Other Creditors
Current
4,014 GBP2023-12-31
778 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,140,057 GBP2023-12-31
467,826 GBP2022-12-31
Accrued Liabilities
Current
70,514 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
14,751 GBP2023-12-31
24,960 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
962,312 GBP2023-12-31
600,473 GBP2022-12-31
Between one and five year, hire purchase agreements
855,201 GBP2023-12-31
477,848 GBP2022-12-31
hire purchase agreements
1,232,243 GBP2023-12-31
750,373 GBP2022-12-31
Bank Borrowings
Secured
24,899 GBP2023-12-31
34,782 GBP2022-12-31
Total Borrowings
Secured
1,519,148 GBP2023-12-31
1,112,812 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
517,462 GBP2023-12-31
367,726 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Class 2 ordinary share
30 shares2023-12-31
Class 3 ordinary share
30 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-352,531 GBP2023-01-01 ~ 2023-12-31