Turnover/Revenue
52,797,411 GBP2023-01-01 ~ 2023-12-31
51,603,873 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-46,067,522 GBP2023-01-01 ~ 2023-12-31
-45,750,648 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,729,889 GBP2023-01-01 ~ 2023-12-31
5,853,225 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,747,835 GBP2023-01-01 ~ 2023-12-31
-4,773,777 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,557 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-111,341 GBP2023-01-01 ~ 2023-12-31
-67,595 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
876,270 GBP2023-01-01 ~ 2023-12-31
1,011,853 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
636,359 GBP2023-01-01 ~ 2023-12-31
818,708 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
636,359 GBP2023-01-01 ~ 2023-12-31
818,708 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
12,000 GBP2023-12-31
13,500 GBP2022-12-31
Property, Plant & Equipment
596,398 GBP2023-12-31
577,914 GBP2022-12-31
Fixed Assets
608,398 GBP2023-12-31
591,414 GBP2022-12-31
Total Inventories
3,921,358 GBP2023-12-31
6,117,845 GBP2022-12-31
Debtors
Current
1,638,531 GBP2023-12-31
1,155,964 GBP2022-12-31
Cash at bank and in hand
573,533 GBP2023-12-31
2,234,562 GBP2022-12-31
Current Assets
6,133,422 GBP2023-12-31
9,508,371 GBP2022-12-31
Net Current Assets/Liabilities
2,666,318 GBP2023-12-31
2,040,612 GBP2022-12-31
Total Assets Less Current Liabilities
3,274,716 GBP2023-12-31
2,632,026 GBP2022-12-31
Net Assets/Liabilities
3,130,287 GBP2023-12-31
2,493,928 GBP2022-12-31
Equity
Called up share capital
968,820 GBP2023-12-31
968,820 GBP2022-12-31
968,820 GBP2021-12-31
Retained earnings (accumulated losses)
2,161,467 GBP2023-12-31
1,525,108 GBP2022-12-31
706,400 GBP2021-12-31
Equity
3,130,287 GBP2023-12-31
2,493,928 GBP2022-12-31
1,675,220 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
636,359 GBP2023-01-01 ~ 2023-12-31
818,708 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
172,204 GBP2023-01-01 ~ 2023-12-31
160,431 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,639,039 GBP2023-01-01 ~ 2023-12-31
3,292,803 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
344,814 GBP2023-01-01 ~ 2023-12-31
326,453 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,111,059 GBP2023-01-01 ~ 2023-12-31
3,726,300 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
192023-01-01 ~ 2023-12-31
182022-01-01 ~ 2022-12-31
Average Number of Employees
1152023-01-01 ~ 2023-12-31
1092022-01-01 ~ 2022-12-31
Director Remuneration
28,450 GBP2023-01-01 ~ 2023-12-31
26,300 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,250 GBP2023-01-01 ~ 2023-12-31
21,750 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,331 GBP2023-01-01 ~ 2023-12-31
914 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
219,068 GBP2023-01-01 ~ 2023-12-31
192,252 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Intangible Assets - Gross Cost
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,000 GBP2023-12-31
1,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,000 GBP2023-12-31
1,500 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
12,000 GBP2023-12-31
13,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,052,560 GBP2023-12-31
992,579 GBP2022-12-31
Furniture and fittings
212,346 GBP2023-12-31
210,367 GBP2022-12-31
Plant and equipment
765,166 GBP2023-12-31
693,204 GBP2022-12-31
Office equipment
193,745 GBP2023-12-31
136,979 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,223,817 GBP2023-12-31
2,033,129 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
195,575 GBP2023-12-31
172,133 GBP2022-12-31
Plant and equipment
566,984 GBP2023-12-31
524,416 GBP2022-12-31
Office equipment
134,099 GBP2023-12-31
128,386 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,627,419 GBP2023-12-31
1,455,215 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
23,442 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
42,568 GBP2023-01-01 ~ 2023-12-31
Office equipment
5,713 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
172,204 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
321,799 GBP2023-12-31
362,299 GBP2022-12-31
Furniture and fittings
16,771 GBP2023-12-31
38,234 GBP2022-12-31
Plant and equipment
198,182 GBP2023-12-31
168,788 GBP2022-12-31
Office equipment
59,646 GBP2023-12-31
8,593 GBP2022-12-31
Other types of inventories not specified separately
3,520,812 GBP2023-12-31
5,690,097 GBP2022-12-31
Raw materials and consumables
400,546 GBP2023-12-31
427,748 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
715,884 GBP2023-12-31
287,052 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
308,211 GBP2023-12-31
253,223 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,638,531 GBP2023-12-31
1,155,964 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
144,429 GBP2023-12-31
138,098 GBP2022-12-31
Number of Shares Issued (Fully Paid)
968,820 shares2023-12-31
968,820 shares2022-12-31
Nominal value of allotted share capital
968,820 GBP2023-01-01 ~ 2023-12-31
968,820 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
717,983 GBP2023-12-31
693,210 GBP2022-12-31
Between two and five year
929,167 GBP2023-12-31
1,554,167 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,647,150 GBP2023-12-31
2,247,377 GBP2022-12-31