Average Number of Employees
22023-01-01 ~ 2023-12-31
22022-01-01 ~ 2022-12-31
Property, Plant & Equipment
34,013 GBP2023-12-31
59,310 GBP2022-12-31
Fixed Assets - Investments
50,000 GBP2022-12-31
Investment Property
1,510,000 GBP2022-12-31
Fixed Assets
34,013 GBP2023-12-31
1,619,310 GBP2022-12-31
Total Inventories
2,468,225 GBP2023-12-31
2,513,137 GBP2022-12-31
Debtors
Non-current
80,000 GBP2023-12-31
Current
54,420 GBP2023-12-31
30,100 GBP2022-12-31
Cash at bank and in hand
819,243 GBP2023-12-31
543,359 GBP2022-12-31
Current Assets
3,421,888 GBP2023-12-31
3,086,596 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-848,085 GBP2023-12-31
-808,741 GBP2022-12-31
Net Current Assets/Liabilities
2,573,803 GBP2023-12-31
2,277,855 GBP2022-12-31
Total Assets Less Current Liabilities
2,607,816 GBP2023-12-31
3,897,165 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,851,062 GBP2023-12-31
-2,651,002 GBP2022-12-31
Net Assets/Liabilities
654,091 GBP2023-12-31
1,108,079 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
653,991 GBP2023-12-31
1,107,979 GBP2022-12-31
Equity
654,091 GBP2023-12-31
1,108,079 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
101,187 GBP2023-12-31
101,187 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
41,877 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
25,297 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
67,174 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
34,013 GBP2023-12-31
59,310 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
34,013 GBP2023-12-31
59,310 GBP2022-12-31
Under hire purchased contracts or finance leases
34,013 GBP2023-12-31
59,310 GBP2022-12-31
Raw materials and consumables
2,468,225 GBP2023-12-31
2,513,137 GBP2022-12-31
Other Debtors
Non-current
80,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
33,955 GBP2023-12-31
24,955 GBP2022-12-31
Other Debtors
Current
20,465 GBP2023-12-31
145 GBP2022-12-31
Prepayments/Accrued Income
Current
5,000 GBP2022-12-31
Cash and Cash Equivalents
819,243 GBP2023-12-31
543,359 GBP2022-12-31
Bank Borrowings
Current
23,535 GBP2023-12-31
25,473 GBP2022-12-31
Trade Creditors/Trade Payables
Current
7,273 GBP2023-12-31
3,497 GBP2022-12-31
Amounts owed to group undertakings
Current
794,306 GBP2023-12-31
734,334 GBP2022-12-31
Corporation Tax Payable
Current
132 GBP2023-12-31
18,915 GBP2022-12-31
Taxation/Social Security Payable
Current
3,194 GBP2023-12-31
6,364 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
6,429 GBP2023-12-31
6,429 GBP2022-12-31
Other Creditors
Current
3,600 GBP2023-12-31
3,600 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
9,616 GBP2023-12-31
10,129 GBP2022-12-31
Creditors
Current
848,085 GBP2023-12-31
808,741 GBP2022-12-31
Bank Borrowings
Non-current
1,807,502 GBP2023-12-31
2,601,013 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
43,560 GBP2023-12-31
49,989 GBP2022-12-31
Creditors
Non-current
1,851,062 GBP2023-12-31
2,651,002 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
23,535 GBP2023-12-31
25,473 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
23,535 GBP2023-12-31
25,473 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
1,807,502 GBP2023-12-31
25,473 GBP2022-12-31
Non-current, Between two and five year
2,575,540 GBP2022-12-31
Total Borrowings
1,831,037 GBP2023-12-31
2,626,486 GBP2022-12-31
Minimum gross finance lease payments owing
49,989 GBP2023-12-31
56,418 GBP2022-12-31
Net Deferred Tax Liability/Asset
-102,663 GBP2023-12-31
102,663 GBP2023-12-31
-138,084 GBP2022-12-31
138,084 GBP2022-12-31
-138,084 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
35,421 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
102,663 GBP2023-12-31
138,084 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31