Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
16,955,410 GBP2023-01-01 ~ 2023-12-31
12,419,472 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
15,113,086 GBP2023-01-01 ~ 2023-12-31
10,761,964 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,842,324 GBP2023-01-01 ~ 2023-12-31
1,657,508 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,718,618 GBP2023-01-01 ~ 2023-12-31
1,533,966 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
123,705 GBP2023-01-01 ~ 2023-12-31
123,542 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
87,706 GBP2023-01-01 ~ 2023-12-31
61,573 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
221,542 GBP2023-01-01 ~ 2023-12-31
137,212 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-10,131 GBP2023-01-01 ~ 2023-12-31
47,903 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
6,287 GBP2023-01-01 ~ 2023-12-31
32,847 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-16,418 GBP2023-01-01 ~ 2023-12-31
15,056 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-16,418 GBP2023-01-01 ~ 2023-12-31
15,056 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,060,800 GBP2023-12-31
2,121,186 GBP2022-12-31
Fixed Assets
2,060,800 GBP2023-12-31
2,121,186 GBP2022-12-31
Total Inventories
2,514,225 GBP2023-12-31
2,150,973 GBP2022-12-31
Debtors
999,545 GBP2023-12-31
987,326 GBP2022-12-31
Cash at bank and in hand
266 GBP2023-12-31
187 GBP2022-12-31
Current Assets
3,514,036 GBP2023-12-31
3,138,486 GBP2022-12-31
Creditors
Current
3,330,594 GBP2023-12-31
2,983,277 GBP2022-12-31
Net Current Assets/Liabilities
183,442 GBP2023-12-31
155,209 GBP2022-12-31
Total Assets Less Current Liabilities
2,244,242 GBP2023-12-31
2,276,395 GBP2022-12-31
Net Assets/Liabilities
102,446 GBP2023-12-31
151,110 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
102,445 GBP2023-12-31
151,109 GBP2022-12-31
165,579 GBP2021-12-31
Equity
102,446 GBP2023-12-31
151,110 GBP2022-12-31
165,580 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-32,246 GBP2023-01-01 ~ 2023-12-31
-29,526 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-32,246 GBP2023-01-01 ~ 2023-12-31
-29,526 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-16,418 GBP2023-01-01 ~ 2023-12-31
15,056 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-474,267 GBP2023-12-31
-586,940 GBP2022-12-31
-701,551 GBP2021-12-31
Wages/Salaries
1,044,289 GBP2023-01-01 ~ 2023-12-31
836,300 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
30,013 GBP2023-01-01 ~ 2023-12-31
104,787 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,111 GBP2023-01-01 ~ 2023-12-31
22,297 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,102,413 GBP2023-01-01 ~ 2023-12-31
963,384 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
462022-01-01 ~ 2022-12-31
Director Remuneration
56,270 GBP2023-01-01 ~ 2023-12-31
54,649 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
79,624 GBP2023-01-01 ~ 2023-12-31
100,175 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,696 GBP2023-01-01 ~ 2023-12-31
9,760 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
11,841 GBP2023-01-01 ~ 2023-12-31
23,826 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-2,383 GBP2023-01-01 ~ 2023-12-31
9,102 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
100,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
100,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,047,181 GBP2023-12-31
2,047,181 GBP2022-12-31
Improvements to leasehold property
8,586 GBP2023-12-31
2,867 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
227,990 GBP2023-12-31
189,975 GBP2022-12-31
Improvements to leasehold property
1,883 GBP2023-12-31
1,710 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,015 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
173 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,819,191 GBP2023-12-31
1,857,206 GBP2022-12-31
Improvements to leasehold property
6,703 GBP2023-12-31
1,157 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
274,944 GBP2023-12-31
271,488 GBP2022-12-31
Furniture and fittings
190,088 GBP2023-12-31
181,057 GBP2022-12-31
Computers
21,685 GBP2023-12-31
20,653 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,551,723 GBP2023-12-31
2,532,485 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
164,331 GBP2023-12-31
144,950 GBP2022-12-31
Furniture and fittings
82,988 GBP2023-12-31
65,520 GBP2022-12-31
Computers
12,099 GBP2023-12-31
7,667 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
490,923 GBP2023-12-31
411,299 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,381 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,468 GBP2023-01-01 ~ 2023-12-31
Computers
4,432 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
110,613 GBP2023-12-31
126,538 GBP2022-12-31
Furniture and fittings
107,100 GBP2023-12-31
115,537 GBP2022-12-31
Computers
9,586 GBP2023-12-31
12,986 GBP2022-12-31
Value of work in progress
6,320 GBP2023-12-31
1,532 GBP2022-12-31
Finished Goods
81,397 GBP2023-12-31
54,100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
48,504 GBP2023-12-31
56,147 GBP2022-12-31
Other Debtors
Current
7,701 GBP2023-12-31
494 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
21,658 GBP2023-12-31
21,658 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
7,732 GBP2023-12-31
Prepayments
Current
25,026 GBP2023-12-31
23,415 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
177,260 GBP2023-12-31
168,353 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
474,267 GBP2023-12-31
586,940 GBP2022-12-31
Other Remaining Borrowings
Current
223,333 GBP2023-12-31
373,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
32,156 GBP2023-12-31
33,059 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,533,762 GBP2023-12-31
1,689,718 GBP2022-12-31
Corporation Tax Payable
Current
11,841 GBP2023-12-31
23,826 GBP2022-12-31
Other Creditors
Current
36,566 GBP2023-12-31
126,382 GBP2022-12-31
Accrued Liabilities
Current
18,669 GBP2023-12-31
80,883 GBP2022-12-31
Other Remaining Borrowings
Non-current
1,834,445 GBP2023-12-31
2,007,778 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,168 GBP2023-12-31
31,072 GBP2022-12-31
Amounts owed to group undertakings
Non-current
246,834 GBP2023-12-31
22,532 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
697,600 GBP2023-12-31
960,273 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,168 GBP2023-12-31
31,072 GBP2022-12-31
hire purchase agreements
34,324 GBP2023-12-31
64,131 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,000 GBP2023-12-31
18,000 GBP2022-12-31
Between one and five year
54,000 GBP2023-12-31
72,000 GBP2022-12-31
All periods
72,000 GBP2023-12-31
90,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
58,349 GBP2023-12-31
63,903 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-16,418 GBP2023-01-01 ~ 2023-12-31