(expand)Cost of Sales
-16,817,073 GBP2023-01-01 ~ 2023-12-31
-19,904,299 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,531,268 GBP2023-01-01 ~ 2023-12-31
3,926,642 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,588,428 GBP2023-01-01 ~ 2023-12-31
-3,433,686 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
977,947 GBP2023-01-01 ~ 2023-12-31
925,106 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
899,589 GBP2023-01-01 ~ 2023-12-31
872,942 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,070,812 GBP2023-01-01 ~ 2023-12-31
660,697 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,070,812 GBP2023-01-01 ~ 2023-12-31
639,671 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,795,008 GBP2023-12-31
2,226,849 GBP2022-12-31
Investment Property
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Fixed Assets
3,295,008 GBP2023-12-31
2,726,849 GBP2022-12-31
Total Inventories
1,847,852 GBP2023-12-31
956,000 GBP2022-12-31
Debtors
Current
4,395,629 GBP2023-12-31
6,157,424 GBP2022-12-31
Cash at bank and in hand
2,174,411 GBP2023-12-31
1,571,854 GBP2022-12-31
Current Assets
8,417,892 GBP2023-12-31
8,685,278 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,605,943 GBP2023-12-31
-5,761,826 GBP2022-12-31
Net Current Assets/Liabilities
2,811,949 GBP2023-12-31
2,923,452 GBP2022-12-31
Total Assets Less Current Liabilities
6,106,957 GBP2023-12-31
5,650,301 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-501,609 GBP2023-12-31
-655,832 GBP2022-12-31
Net Assets/Liabilities
5,274,578 GBP2023-12-31
4,583,766 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2022-01-01
Revaluation reserve
380,196 GBP2023-12-31
380,196 GBP2022-12-31
455,856 GBP2022-01-01
Other miscellaneous reserve
52,106 GBP2023-12-31
52,106 GBP2022-12-31
Retained earnings (accumulated losses)
4,832,276 GBP2023-12-31
4,141,464 GBP2022-12-31
3,748,239 GBP2022-01-01
Equity
5,274,578 GBP2023-12-31
4,583,766 GBP2022-12-31
4,214,095 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,070,812 GBP2023-01-01 ~ 2023-12-31
660,697 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,070,812 GBP2023-01-01 ~ 2023-12-31
663,225 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-380,000 GBP2023-01-01 ~ 2023-12-31
-270,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-380,000 GBP2023-01-01 ~ 2023-12-31
-270,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-380,000 GBP2023-01-01 ~ 2023-12-31
-270,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-380,000 GBP2023-01-01 ~ 2023-12-31
-270,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,486,409 GBP2023-01-01 ~ 2023-12-31
2,207,622 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
286,124 GBP2023-01-01 ~ 2023-12-31
264,450 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,825,008 GBP2023-01-01 ~ 2023-12-31
2,516,231 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
237,667 GBP2023-01-01 ~ 2023-12-31
312,431 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-79,933 GBP2023-01-01 ~ 2023-12-31
203,388 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
211,606 GBP2023-01-01 ~ 2023-12-31
165,859 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
380,000 GBP2023-01-01 ~ 2023-12-31
270,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
815,000 GBP2023-12-31
815,000 GBP2022-12-31
Plant and equipment
117,181 GBP2023-12-31
117,181 GBP2022-12-31
Motor vehicles
560,437 GBP2023-12-31
528,609 GBP2022-12-31
Furniture and fittings
274,320 GBP2023-12-31
248,778 GBP2022-12-31
Other
1,524,258 GBP2023-12-31
912,203 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-40,030 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
96,189 GBP2022-12-31
Motor vehicles
120,855 GBP2022-12-31
Furniture and fittings
177,878 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,394 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
100,631 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
30,271 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-40,030 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
106,583 GBP2023-12-31
Motor vehicles
181,456 GBP2023-12-31
Furniture and fittings
208,149 GBP2023-12-31
Property, Plant & Equipment
Buildings
815,000 GBP2023-12-31
815,000 GBP2022-12-31
Plant and equipment
10,598 GBP2023-12-31
20,992 GBP2022-12-31
Motor vehicles
378,981 GBP2023-12-31
407,754 GBP2022-12-31
Furniture and fittings
66,171 GBP2023-12-31
70,900 GBP2022-12-31
Other
1,524,258 GBP2023-12-31
912,203 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,291,196 GBP2023-12-31
2,621,771 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-40,030 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
394,922 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
141,296 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,030 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
496,188 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
815,000 GBP2023-12-31
815,000 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
337,979 GBP2023-12-31
348,205 GBP2022-12-31
Under hire purchased contracts or finance leases
337,979 GBP2023-12-31
348,205 GBP2022-12-31
Raw materials and consumables
1,847,852 GBP2023-12-31
956,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,904,202 GBP2023-12-31
3,465,293 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
91 GBP2023-12-31
31 GBP2022-12-31
Other Debtors
Current
61,655 GBP2023-12-31
11,034 GBP2022-12-31
Prepayments/Accrued Income
Current
553,829 GBP2023-12-31
219,085 GBP2022-12-31
Cash and Cash Equivalents
2,174,411 GBP2023-12-31
1,571,854 GBP2022-12-31
Bank Borrowings
Current
78,205 GBP2023-12-31
73,864 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,819,695 GBP2023-12-31
2,889,111 GBP2022-12-31
Amounts owed to group undertakings
Current
1,637,614 GBP2023-12-31
1,593,481 GBP2022-12-31
Corporation Tax Payable
Current
32,618 GBP2022-12-31
Taxation/Social Security Payable
Current
89,471 GBP2023-12-31
107,823 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
113,487 GBP2023-12-31
119,006 GBP2022-12-31
Other Creditors
Current
51,255 GBP2023-12-31
104,088 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,816,216 GBP2023-12-31
841,835 GBP2022-12-31
Creditors
Current
5,605,943 GBP2023-12-31
5,761,826 GBP2022-12-31
Bank Borrowings
Non-current
411,974 GBP2023-12-31
486,474 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
89,635 GBP2023-12-31
169,358 GBP2022-12-31
Creditors
Non-current
501,609 GBP2023-12-31
655,832 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
78,205 GBP2023-12-31
73,864 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
78,205 GBP2023-12-31
73,864 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
81,687 GBP2023-12-31
76,643 GBP2022-12-31
Non-current, Between two and five year
278,501 GBP2023-12-31
261,604 GBP2022-12-31
Total Borrowings
490,179 GBP2023-12-31
560,338 GBP2022-12-31
Minimum gross finance lease payments owing
203,123 GBP2023-12-31
288,364 GBP2022-12-31
Net Deferred Tax Liability/Asset
-330,770 GBP2023-12-31
-410,703 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
79,933 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-445,771 GBP2023-12-31
-287,697 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
1,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
226,850 GBP2023-12-31
102,000 GBP2022-12-31
Between one and five year
829,039 GBP2023-12-31
408,000 GBP2022-12-31
More than five year
162,247 GBP2023-12-31
285,879 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,218,136 GBP2023-12-31
795,879 GBP2022-12-31