(expand)Cash at bank and in hand
523,358 GBP2023-12-31
498,132 GBP2022-12-31
Current Assets
6,883,319 GBP2023-12-31
4,932,974 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,010,446 GBP2023-12-31
-2,611,174 GBP2022-12-31
Net Current Assets/Liabilities
1,872,873 GBP2023-12-31
2,321,800 GBP2022-12-31
Total Assets Less Current Liabilities
3,398,576 GBP2023-12-31
4,320,348 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-262,005 GBP2023-12-31
-889,672 GBP2022-12-31
Net Assets/Liabilities
2,987,981 GBP2023-12-31
3,304,179 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
2,987,881 GBP2023-12-31
3,304,079 GBP2022-12-31
3,531,769 GBP2022-01-01
Equity
2,987,981 GBP2023-12-31
3,304,179 GBP2022-12-31
3,531,869 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
241,716 GBP2023-01-01 ~ 2023-12-31
166,582 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
241,716 GBP2023-01-01 ~ 2023-12-31
166,582 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
241,716 GBP2023-01-01 ~ 2023-12-31
166,582 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-557,914 GBP2023-01-01 ~ 2023-12-31
-394,272 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-557,914 GBP2023-01-01 ~ 2023-12-31
-394,272 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-557,914 GBP2023-01-01 ~ 2023-12-31
-394,272 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-557,914 GBP2023-01-01 ~ 2023-12-31
-394,272 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
219,982 GBP2023-01-01 ~ 2023-12-31
279,262 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
523,358 GBP2023-12-31
498,132 GBP2022-12-31
703,070 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,035,963 GBP2023-01-01 ~ 2023-12-31
2,708,924 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
296,921 GBP2023-01-01 ~ 2023-12-31
301,416 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,390,125 GBP2023-01-01 ~ 2023-12-31
3,065,152 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
85,770 GBP2023-01-01 ~ 2023-12-31
181,586 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
22,093 GBP2023-01-01 ~ 2023-12-31
48,651 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
102,361 GBP2023-01-01 ~ 2023-12-31
32,733 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
232,823 GBP2023-12-31
215,383 GBP2022-12-31
Goodwill
3,500,000 GBP2023-12-31
3,500,000 GBP2022-12-31
Intangible Assets - Gross Cost
3,732,823 GBP2023-12-31
3,715,383 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,654,178 GBP2023-12-31
2,304,178 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,837,954 GBP2023-12-31
2,468,125 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
369,829 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
845,822 GBP2023-12-31
1,195,822 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,298,694 GBP2023-12-31
1,221,963 GBP2022-12-31
Motor vehicles
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Furniture and fittings
209,948 GBP2023-12-31
202,978 GBP2022-12-31
Office equipment
114,755 GBP2023-12-31
98,930 GBP2022-12-31
Other
161,542 GBP2023-12-31
161,542 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,799,939 GBP2023-12-31
1,700,413 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
607,675 GBP2022-12-31
Motor vehicles
5,698 GBP2022-12-31
Furniture and fittings
121,759 GBP2022-12-31
Office equipment
65,960 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
949,123 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
172,755 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
2,325 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
22,049 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
16,093 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
219,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
780,430 GBP2023-12-31
Motor vehicles
8,023 GBP2023-12-31
Furniture and fittings
143,808 GBP2023-12-31
Office equipment
82,053 GBP2023-12-31
Other
154,791 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,169,105 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
518,264 GBP2023-12-31
614,288 GBP2022-12-31
Motor vehicles
6,977 GBP2023-12-31
9,302 GBP2022-12-31
Furniture and fittings
66,140 GBP2023-12-31
81,219 GBP2022-12-31
Office equipment
32,702 GBP2023-12-31
32,970 GBP2022-12-31
Other
6,751 GBP2023-12-31
13,511 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
110,756 GBP2023-12-31
147,674 GBP2022-12-31
Under hire purchased contracts or finance leases
110,756 GBP2023-12-31
147,674 GBP2022-12-31
Raw materials and consumables
1,888,351 GBP2023-12-31
1,833,626 GBP2022-12-31
Value of work in progress
415,970 GBP2023-12-31
369,090 GBP2022-12-31
Finished Goods/Goods for Resale
210,855 GBP2023-12-31
404,242 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,479,695 GBP2023-12-31
1,668,620 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
18,955 GBP2023-12-31
Other Debtors
Current
13,336 GBP2023-12-31
55,738 GBP2022-12-31
Prepayments/Accrued Income
Current
332,799 GBP2023-12-31
103,526 GBP2022-12-31
Other Remaining Borrowings
Current
559,008 GBP2023-12-31
48,519 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,233,923 GBP2023-12-31
1,246,238 GBP2022-12-31
Amounts owed to group undertakings
Current
2,966 GBP2023-12-31
Corporation Tax Payable
Current
171,388 GBP2023-12-31
Taxation/Social Security Payable
Current
406,282 GBP2023-12-31
79,439 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
58,530 GBP2023-12-31
70,686 GBP2022-12-31
Other Creditors
Current
718,811 GBP2023-12-31
772,871 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,859,538 GBP2023-12-31
393,421 GBP2022-12-31
Creditors
Current
5,010,446 GBP2023-12-31
2,611,174 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
31,367 GBP2023-12-31
89,897 GBP2022-12-31
Other Creditors
Non-current
230,638 GBP2023-12-31
799,775 GBP2022-12-31
Creditors
Non-current
262,005 GBP2023-12-31
889,672 GBP2022-12-31
Minimum gross finance lease payments owing
89,897 GBP2023-12-31
160,583 GBP2022-12-31
Net Deferred Tax Liability/Asset
-148,590 GBP2023-12-31
-126,497 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-22,093 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-151,558 GBP2023-12-31
-169,452 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2023-12-31
20 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2023-12-31
20 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5 shares2023-12-31
5 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5 shares2023-12-31
5 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,645 GBP2023-12-31
9,079 GBP2022-12-31
Between one and five year
8,776 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,645 GBP2023-12-31
17,855 GBP2022-12-31