Turnover/Revenue
9,539,282 GBP2023-01-01 ~ 2023-12-31
8,301,385 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,268,895 GBP2023-01-01 ~ 2023-12-31
-7,202,271 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,270,387 GBP2023-01-01 ~ 2023-12-31
1,099,114 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-89,626 GBP2023-01-01 ~ 2023-12-31
-104,251 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,335,827 GBP2023-01-01 ~ 2023-12-31
-1,148,194 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-65,626 GBP2023-01-01 ~ 2023-12-31
-41,652 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
554 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-364,941 GBP2023-01-01 ~ 2023-12-31
-248,313 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-324,785 GBP2023-01-01 ~ 2023-12-31
-254,914 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-414,713 GBP2023-01-01 ~ 2023-12-31
65,840 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,677,459 GBP2023-12-31
6,594,294 GBP2022-12-31
Investment Property
170,000 GBP2023-12-31
150,000 GBP2022-12-31
Fixed Assets - Investments
51 GBP2023-12-31
51 GBP2022-12-31
Fixed Assets
6,847,510 GBP2023-12-31
6,744,345 GBP2022-12-31
Total Inventories
542,154 GBP2023-12-31
596,213 GBP2022-12-31
Debtors
2,059,611 GBP2023-12-31
1,743,007 GBP2022-12-31
Cash at bank and in hand
1,180 GBP2022-12-31
Current Assets
2,601,765 GBP2023-12-31
2,340,400 GBP2022-12-31
Net Current Assets/Liabilities
-2,452,157 GBP2023-12-31
-1,783,134 GBP2022-12-31
Total Assets Less Current Liabilities
4,395,353 GBP2023-12-31
4,961,211 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,129,432 GBP2023-12-31
-1,140,987 GBP2022-12-31
Net Assets/Liabilities
2,994,701 GBP2023-12-31
3,438,776 GBP2022-12-31
Equity
Called up share capital
200,005 GBP2023-12-31
200,005 GBP2022-12-31
200,005 GBP2021-12-31
Revaluation reserve
2,179,311 GBP2023-12-31
2,294,726 GBP2022-12-31
1,965,084 GBP2021-12-31
Retained earnings (accumulated losses)
579,318 GBP2023-12-31
922,556 GBP2022-12-31
1,207,847 GBP2021-12-31
Equity
2,994,701 GBP2023-12-31
3,438,776 GBP2022-12-31
3,372,936 GBP2021-12-31
Other miscellaneous reserve
36,067 GBP2023-12-31
21,489 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-324,785 GBP2023-01-01 ~ 2023-12-31
-254,914 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-324,785 GBP2023-01-01 ~ 2023-12-31
-254,914 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-29,362 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-29,362 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
174,277 GBP2023-01-01 ~ 2023-12-31
203,329 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,846,897 GBP2023-01-01 ~ 2023-12-31
1,728,437 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
184,085 GBP2023-01-01 ~ 2023-12-31
172,427 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,149,951 GBP2023-01-01 ~ 2023-12-31
2,005,052 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
112023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Director Remuneration
253,243 GBP2023-01-01 ~ 2023-12-31
295,212 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,577 GBP2023-01-01 ~ 2023-12-31
11,100 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-40,156 GBP2023-01-01 ~ 2023-12-31
6,601 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-85,834 GBP2023-01-01 ~ 2023-12-31
-47,179 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
485,919 GBP2023-12-31
395,600 GBP2022-12-31
Deferred Tax Liabilities
802,717 GBP2023-12-31
777,075 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,490,000 GBP2023-12-31
4,650,000 GBP2022-12-31
Furniture and fittings
315,707 GBP2023-12-31
314,467 GBP2022-12-31
Plant and equipment
4,005,907 GBP2023-12-31
3,958,707 GBP2022-12-31
Motor vehicles
1,907,435 GBP2023-12-31
1,904,115 GBP2022-12-31
Other
1,303,001 GBP2023-12-31
1,216,326 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,022,050 GBP2023-12-31
12,043,615 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-160,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-89,030 GBP2023-01-01 ~ 2023-12-31
Other
-196,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-285,109 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
282,371 GBP2023-12-31
274,257 GBP2022-12-31
Plant and equipment
3,449,757 GBP2023-12-31
3,377,000 GBP2022-12-31
Motor vehicles
1,367,637 GBP2023-12-31
1,363,325 GBP2022-12-31
Other
244,826 GBP2023-12-31
434,739 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,344,591 GBP2023-12-31
5,449,321 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,114 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
72,757 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
87,240 GBP2023-01-01 ~ 2023-12-31
Other
6,166 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
174,277 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-82,928 GBP2023-01-01 ~ 2023-12-31
Other
-196,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-279,007 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,490,000 GBP2023-12-31
4,650,000 GBP2022-12-31
Furniture and fittings
33,336 GBP2023-12-31
40,210 GBP2022-12-31
Plant and equipment
556,150 GBP2023-12-31
581,707 GBP2022-12-31
Motor vehicles
539,798 GBP2023-12-31
540,790 GBP2022-12-31
Other
1,058,175 GBP2023-12-31
781,587 GBP2022-12-31
Investment Property - Fair Value Model
170,000 GBP2023-12-31
150,000 GBP2022-12-31
Investments in Subsidiaries
1 GBP2023-12-31
1 GBP2022-12-31
Investments in group undertakings and participating interests
51 GBP2023-12-31
51 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
1 GBP2023-12-31
1 GBP2022-12-31
Other types of inventories not specified separately
542,154 GBP2023-12-31
596,213 GBP2022-12-31
Trade Debtors/Trade Receivables
1,934,737 GBP2023-12-31
1,598,018 GBP2022-12-31
Other Debtors
55,367 GBP2023-12-31
61,671 GBP2022-12-31
Prepayments
69,507 GBP2023-12-31
83,318 GBP2022-12-31
Debtors
Current
2,059,611 GBP2023-12-31
1,743,007 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,720,335 GBP2023-12-31
1,430,265 GBP2022-12-31
Trade Creditors/Trade Payables
2,286,194 GBP2023-12-31
1,831,461 GBP2022-12-31
Taxation/Social Security Payable
414,060 GBP2023-12-31
465,978 GBP2022-12-31
Other Creditors
195,958 GBP2023-12-31
119,279 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,129,432 GBP2023-12-31
1,054,627 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
271,220 GBP2023-12-31
381,448 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
200,005 shares2023-12-31
200,005 shares2022-12-31
Bank Borrowings
Non-current
742,517 GBP2023-12-31
791,624 GBP2022-12-31
Total Borrowings
Non-current
1,129,432 GBP2023-12-31
1,054,627 GBP2022-12-31
Bank Borrowings
Current
44,199 GBP2023-12-31
24,769 GBP2022-12-31
Bank Overdrafts
Current
250,002 GBP2023-12-31
213,576 GBP2022-12-31
Total Borrowings
Current
1,720,335 GBP2023-12-31
1,430,265 GBP2022-12-31