Intangible Assets
24,842 GBP2023-12-31
13,409 GBP2022-12-31
Property, Plant & Equipment
896,156 GBP2023-12-31
793,001 GBP2022-12-31
Fixed Assets
920,998 GBP2023-12-31
806,410 GBP2022-12-31
Total Inventories
1,097,604 GBP2023-12-31
1,621,820 GBP2022-12-31
Debtors
1,287,835 GBP2023-12-31
1,199,554 GBP2022-12-31
Cash at bank and in hand
180,070 GBP2023-12-31
236,151 GBP2022-12-31
Current Assets
2,565,509 GBP2023-12-31
3,057,525 GBP2022-12-31
Creditors
Current
1,799,935 GBP2023-12-31
2,378,975 GBP2022-12-31
Net Current Assets/Liabilities
765,574 GBP2023-12-31
678,550 GBP2022-12-31
Total Assets Less Current Liabilities
1,686,572 GBP2023-12-31
1,484,960 GBP2022-12-31
Net Assets/Liabilities
856,736 GBP2023-12-31
860,253 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Retained earnings (accumulated losses)
854,736 GBP2023-12-31
Equity
856,736 GBP2023-12-31
860,253 GBP2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
22,211 GBP2023-12-31
5,035 GBP2022-12-31
Development expenditure
26,644 GBP2023-12-31
19,644 GBP2022-12-31
Intangible Assets - Gross Cost
48,855 GBP2023-12-31
24,679 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
7,441 GBP2023-12-31
629 GBP2022-12-31
Development expenditure
16,572 GBP2023-12-31
10,641 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
24,013 GBP2023-12-31
11,270 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
6,812 GBP2023-01-01 ~ 2023-12-31
Development expenditure
5,931 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,743 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
14,770 GBP2023-12-31
4,406 GBP2022-12-31
Development expenditure
10,072 GBP2023-12-31
9,003 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
581,427 GBP2023-12-31
581,427 GBP2022-12-31
Plant and equipment
155,258 GBP2023-12-31
150,565 GBP2022-12-31
Furniture and fittings
42,792 GBP2023-12-31
42,792 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
309,574 GBP2023-12-31
249,905 GBP2022-12-31
Plant and equipment
66,869 GBP2023-12-31
44,943 GBP2022-12-31
Furniture and fittings
23,802 GBP2023-12-31
18,876 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
59,669 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
21,926 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,926 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
271,853 GBP2023-12-31
331,522 GBP2022-12-31
Plant and equipment
88,389 GBP2023-12-31
105,622 GBP2022-12-31
Furniture and fittings
18,990 GBP2023-12-31
23,916 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
571,293 GBP2023-12-31
378,425 GBP2022-12-31
Computers
46,985 GBP2023-12-31
44,397 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,397,755 GBP2023-12-31
1,197,606 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-79,870 GBP2023-01-01 ~ 2023-12-31
Computers
-1,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-81,020 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
79,301 GBP2023-12-31
73,820 GBP2022-12-31
Computers
22,053 GBP2023-12-31
17,061 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
501,599 GBP2023-12-31
404,605 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
46,170 GBP2023-01-01 ~ 2023-12-31
Computers
5,504 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-40,689 GBP2023-01-01 ~ 2023-12-31
Computers
-512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
491,992 GBP2023-12-31
304,605 GBP2022-12-31
Computers
24,932 GBP2023-12-31
27,336 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
45,573 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
490,074 GBP2023-12-31
300,807 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
697,731 GBP2023-12-31
794,872 GBP2022-12-31
Other Debtors
Current
5,558 GBP2023-12-31
21,024 GBP2022-12-31
Prepayments/Accrued Income
Current
584,546 GBP2023-12-31
383,658 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,287,835 GBP2023-12-31
1,199,554 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
416,358 GBP2023-12-31
736,413 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
74,148 GBP2023-12-31
54,832 GBP2022-12-31
Trade Creditors/Trade Payables
Current
376,367 GBP2023-12-31
412,817 GBP2022-12-31
Other Taxation & Social Security Payable
Current
27,598 GBP2023-12-31
27,318 GBP2022-12-31
Other Creditors
Current
196,375 GBP2023-12-31
176,626 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
170,451 GBP2023-12-31
356,106 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
9,811 GBP2023-12-31
9,811 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
319,533 GBP2023-12-31
202,571 GBP2022-12-31
Other Creditors
Non-current
334,516 GBP2023-12-31
307,128 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
259,785 GBP2023-12-31
178,069 GBP2022-12-31
hire purchase agreements
312,046 GBP2023-12-31
220,337 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Between one and five year
560,000 GBP2023-12-31
640,000 GBP2022-12-31
More than five year
80,000 GBP2022-12-31
All periods
720,000 GBP2023-12-31
880,000 GBP2022-12-31
Total Borrowings
Secured
799,631 GBP2023-12-31
983,409 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
160,615 GBP2023-12-31
144,832 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
88,895 GBP2023-12-31