Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,626,107 GBP2023-01-01 ~ 2023-12-31
23,973,975 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
19,929,382 GBP2023-01-01 ~ 2023-12-31
18,922,683 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,696,725 GBP2023-01-01 ~ 2023-12-31
5,051,292 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
373,100 GBP2023-01-01 ~ 2023-12-31
541,185 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,625,545 GBP2023-01-01 ~ 2023-12-31
3,416,731 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
766,141 GBP2023-01-01 ~ 2023-12-31
1,218,888 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
191,359 GBP2023-01-01 ~ 2023-12-31
171,880 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
574,782 GBP2023-01-01 ~ 2023-12-31
1,047,009 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
97,135 GBP2023-01-01 ~ 2023-12-31
101,176 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
477,647 GBP2023-01-01 ~ 2023-12-31
945,833 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
477,647 GBP2023-01-01 ~ 2023-12-31
945,833 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
816,466 GBP2023-12-31
733,919 GBP2022-12-31
Total Inventories
4,319,921 GBP2023-12-31
6,625,163 GBP2022-12-31
Debtors
6,834,091 GBP2023-12-31
4,305,855 GBP2022-12-31
Cash at bank and in hand
1,936,238 GBP2023-12-31
1,135,406 GBP2022-12-31
Current Assets
13,090,250 GBP2023-12-31
12,066,424 GBP2022-12-31
Creditors
Current
8,182,531 GBP2023-12-31
7,069,848 GBP2022-12-31
Net Current Assets/Liabilities
4,907,719 GBP2023-12-31
4,996,576 GBP2022-12-31
Total Assets Less Current Liabilities
5,724,185 GBP2023-12-31
5,730,495 GBP2022-12-31
Net Assets/Liabilities
5,133,675 GBP2023-12-31
4,780,559 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,113,675 GBP2023-12-31
4,760,559 GBP2022-12-31
3,918,163 GBP2021-12-31
Equity
5,133,675 GBP2023-12-31
4,780,559 GBP2022-12-31
3,938,163 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-124,531 GBP2023-01-01 ~ 2023-12-31
-103,437 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-124,531 GBP2023-01-01 ~ 2023-12-31
-103,437 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
477,647 GBP2023-01-01 ~ 2023-12-31
945,833 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,357,024 GBP2023-01-01 ~ 2023-12-31
3,561,507 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
300,545 GBP2023-01-01 ~ 2023-12-31
298,735 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,257 GBP2023-01-01 ~ 2023-12-31
151,528 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,736,826 GBP2023-01-01 ~ 2023-12-31
4,011,770 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1182023-01-01 ~ 2023-12-31
1302022-01-01 ~ 2022-12-31
Director Remuneration
362,547 GBP2023-01-01 ~ 2023-12-31
208,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
171,739 GBP2023-01-01 ~ 2023-12-31
139,505 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,305 GBP2023-01-01 ~ 2023-12-31
10,800 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
113,108 GBP2023-01-01 ~ 2023-12-31
81,839 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
135,074 GBP2023-01-01 ~ 2023-12-31
198,932 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,377,100 GBP2023-12-31
1,355,383 GBP2022-12-31
Furniture and fittings
147,851 GBP2023-12-31
145,501 GBP2022-12-31
Improvements to leasehold property
242,250 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
998,678 GBP2023-12-31
836,003 GBP2022-12-31
Furniture and fittings
132,275 GBP2023-12-31
123,479 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
162,675 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
242,250 GBP2023-12-31
Plant and equipment
378,422 GBP2023-12-31
519,380 GBP2022-12-31
Furniture and fittings
15,576 GBP2023-12-31
22,022 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
283,021 GBP2023-12-31
314,454 GBP2022-12-31
Computers
292,645 GBP2023-12-31
219,384 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,342,867 GBP2023-12-31
2,034,722 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-37,519 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-37,519 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
187,537 GBP2023-12-31
154,815 GBP2022-12-31
Computers
207,911 GBP2023-12-31
186,506 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,526,401 GBP2023-12-31
1,300,803 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
43,276 GBP2023-01-01 ~ 2023-12-31
Computers
21,405 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,152 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,554 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,554 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
95,484 GBP2023-12-31
159,639 GBP2022-12-31
Computers
84,734 GBP2023-12-31
32,878 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
236,000 GBP2023-12-31
236,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
236,000 GBP2023-12-31
204,533 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
31,467 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
32,946 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
64,413 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
9,985 GBP2023-12-31
69,772 GBP2022-12-31
Under hire purchased contracts or finance leases
9,985 GBP2023-12-31
101,239 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
31,467 GBP2022-12-31
Raw Materials
3,819,871 GBP2023-12-31
6,066,841 GBP2022-12-31
Value of work in progress
5,222 GBP2023-12-31
19,254 GBP2022-12-31
Finished Goods
494,828 GBP2023-12-31
539,068 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
842,837 GBP2023-12-31
467,302 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,493,546 GBP2023-12-31
837,833 GBP2022-12-31
Other Debtors
Current
2,492,499 GBP2023-12-31
2,873,374 GBP2022-12-31
Prepayments/Accrued Income
Current
2,005,209 GBP2023-12-31
127,346 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,834,091 GBP2023-12-31
4,305,855 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
303,257 GBP2023-12-31
320,490 GBP2022-12-31
Other Remaining Borrowings
Current
100,935 GBP2023-12-31
100,935 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
40,197 GBP2023-12-31
201,452 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,132,886 GBP2023-12-31
3,881,188 GBP2022-12-31
Corporation Tax Payable
Current
234,093 GBP2023-12-31
81,839 GBP2022-12-31
Other Taxation & Social Security Payable
Current
171,164 GBP2023-12-31
299,791 GBP2022-12-31
Other Creditors
Current
2,124,985 GBP2023-12-31
1,448,959 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
894,780 GBP2023-12-31
709,600 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
468,254 GBP2023-12-31
771,511 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
31,695 GBP2023-12-31
71,891 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
404,192 GBP2023-12-31
421,425 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
156,391 GBP2023-12-31
468,254 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
31,695 GBP2023-12-31
71,891 GBP2022-12-31
hire purchase agreements
71,892 GBP2023-12-31
273,343 GBP2022-12-31
Bank Borrowings
Secured
771,511 GBP2023-12-31
1,092,001 GBP2022-12-31
Total Borrowings
Secured
843,403 GBP2023-12-31
1,365,344 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
90,561 GBP2023-12-31
106,534 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
477,647 GBP2023-01-01 ~ 2023-12-31