Turnover/Revenue
8,536,421 GBP2023-01-01 ~ 2023-12-31
8,446,343 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,082,345 GBP2023-01-01 ~ 2023-12-31
-5,260,810 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,454,076 GBP2023-01-01 ~ 2023-12-31
3,185,533 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,682,262 GBP2023-01-01 ~ 2023-12-31
-1,954,236 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
642,915 GBP2023-01-01 ~ 2023-12-31
1,162,581 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
471,879 GBP2023-01-01 ~ 2023-12-31
1,278,836 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
471,879 GBP2023-01-01 ~ 2023-12-31
1,278,836 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,869,210 GBP2023-12-31
2,607,012 GBP2022-12-31
Total Inventories
495,133 GBP2023-12-31
745,567 GBP2022-12-31
Debtors
Current
2,521,588 GBP2023-12-31
1,974,709 GBP2022-12-31
Cash at bank and in hand
1,623,311 GBP2023-12-31
1,048,536 GBP2022-12-31
Current Assets
4,640,032 GBP2023-12-31
3,768,812 GBP2022-12-31
Net Current Assets/Liabilities
3,107,789 GBP2023-12-31
2,419,402 GBP2022-12-31
Total Assets Less Current Liabilities
5,976,999 GBP2023-12-31
5,026,414 GBP2022-12-31
Net Assets/Liabilities
3,562,633 GBP2023-12-31
3,260,754 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,561,633 GBP2023-12-31
3,259,754 GBP2022-12-31
2,140,918 GBP2021-12-31
Equity
3,562,633 GBP2023-12-31
3,260,754 GBP2022-12-31
2,141,918 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
471,879 GBP2023-01-01 ~ 2023-12-31
1,278,836 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-170,000 GBP2023-01-01 ~ 2023-12-31
-160,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-170,000 GBP2023-01-01 ~ 2023-12-31
-160,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
217,834 GBP2023-01-01 ~ 2023-12-31
213,935 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,966,576 GBP2023-01-01 ~ 2023-12-31
1,768,080 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
170,693 GBP2023-01-01 ~ 2023-12-31
140,859 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,215,855 GBP2023-01-01 ~ 2023-12-31
1,982,724 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Director Remuneration
30,584 GBP2023-01-01 ~ 2023-12-31
26,144 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,500 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
77,716 GBP2023-01-01 ~ 2023-12-31
11,550 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
151,217 GBP2023-01-01 ~ 2023-12-31
220,890 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,526,761 GBP2023-12-31
1,526,761 GBP2022-12-31
Furniture and fittings
17,672 GBP2023-12-31
14,734 GBP2022-12-31
Plant and equipment
2,330,429 GBP2023-12-31
1,884,226 GBP2022-12-31
Office equipment
67,454 GBP2023-12-31
48,349 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,942,316 GBP2023-12-31
3,474,070 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,473 GBP2023-01-01 ~ 2023-12-31
Office equipment
-5,850 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-15,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
122,564 GBP2023-12-31
102,029 GBP2022-12-31
Furniture and fittings
8,861 GBP2023-12-31
7,526 GBP2022-12-31
Plant and equipment
899,682 GBP2023-12-31
725,158 GBP2022-12-31
Office equipment
41,999 GBP2023-12-31
32,345 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,073,106 GBP2023-12-31
867,058 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
20,535 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,335 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
180,715 GBP2023-01-01 ~ 2023-12-31
Office equipment
15,249 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
217,834 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,191 GBP2023-01-01 ~ 2023-12-31
Office equipment
-5,595 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,786 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,404,197 GBP2023-12-31
1,424,732 GBP2022-12-31
Furniture and fittings
8,811 GBP2023-12-31
7,208 GBP2022-12-31
Plant and equipment
1,430,747 GBP2023-12-31
1,159,068 GBP2022-12-31
Office equipment
25,455 GBP2023-12-31
16,004 GBP2022-12-31
Other types of inventories not specified separately
495,133 GBP2023-12-31
745,567 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,823,190 GBP2023-12-31
1,226,841 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,521,588 GBP2023-12-31
1,974,709 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
371,495 GBP2023-12-31
319,025 GBP2022-12-31
Non-current, Amounts falling due after one year
1,844,184 GBP2023-12-31
1,266,041 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
386,517 GBP2023-12-31
308,801 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Bank Borrowings
Non-current
1,272,366 GBP2023-12-31
836,263 GBP2022-12-31
Total Borrowings
Non-current
1,844,184 GBP2023-12-31
1,266,041 GBP2022-12-31
Bank Borrowings
Current
61,344 GBP2023-12-31
40,255 GBP2022-12-31
Other Remaining Borrowings
Current
70,000 GBP2023-12-31
70,000 GBP2022-12-31
Total Borrowings
Current
371,495 GBP2023-12-31
319,025 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
240,151 GBP2023-12-31
208,771 GBP2022-12-31
Minimum gross finance lease payments owing
811,969 GBP2023-12-31
638,549 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,238 GBP2023-12-31
39,854 GBP2022-12-31
Between two and five year
8,314 GBP2023-12-31
12,848 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
37,552 GBP2023-12-31
52,702 GBP2022-12-31
Dividend per share (interim)
170.002023-01-01 ~ 2023-12-31
160.002022-01-01 ~ 2022-12-31