Average Number of Employees
1152023-01-01 ~ 2023-12-31
992022-01-01 ~ 2022-12-31
Turnover/Revenue
9,906,343 GBP2023-01-01 ~ 2023-12-31
8,379,746 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,722,333 GBP2023-01-01 ~ 2023-12-31
-6,744,695 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,184,010 GBP2023-01-01 ~ 2023-12-31
1,635,051 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-493,016 GBP2023-01-01 ~ 2023-12-31
-304,708 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-914,014 GBP2023-01-01 ~ 2023-12-31
-1,329,965 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
821,719 GBP2023-01-01 ~ 2023-12-31
1,582,894 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
603,388 GBP2023-01-01 ~ 2023-12-31
1,507,404 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
512,057 GBP2023-01-01 ~ 2023-12-31
1,479,991 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,650,889 GBP2023-12-31
4,664,811 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Investment Property
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Fixed Assets
5,890,890 GBP2023-12-31
4,904,812 GBP2022-12-31
Total Inventories
1,875,500 GBP2023-12-31
1,781,196 GBP2022-12-31
Debtors
Current
1,679,035 GBP2023-12-31
2,137,087 GBP2022-12-31
Cash at bank and in hand
215,189 GBP2023-12-31
285,808 GBP2022-12-31
Current Assets
3,769,724 GBP2023-12-31
4,204,091 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,360,564 GBP2023-12-31
-3,017,097 GBP2022-12-31
Net Current Assets/Liabilities
1,409,160 GBP2023-12-31
1,186,994 GBP2022-12-31
Total Assets Less Current Liabilities
7,300,050 GBP2023-12-31
6,091,806 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,538,164 GBP2023-12-31
-1,818,036 GBP2022-12-31
Net Assets/Liabilities
4,574,158 GBP2023-12-31
4,062,101 GBP2022-12-31
Equity
Called up share capital
12,500 GBP2023-12-31
12,500 GBP2022-12-31
12,500 GBP2022-01-01
Retained earnings (accumulated losses)
4,561,658 GBP2023-12-31
4,049,601 GBP2022-12-31
2,569,610 GBP2022-01-01
Equity
4,574,158 GBP2023-12-31
4,062,101 GBP2022-12-31
2,582,110 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
512,057 GBP2023-01-01 ~ 2023-12-31
1,479,991 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
512,057 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
512,057 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
169,675 GBP2023-01-01 ~ 2023-12-31
1,416,423 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
53,621 GBP2023-12-31
285,808 GBP2022-12-31
340,520 GBP2022-01-01
Bank Overdrafts
-161,568 GBP2023-12-31
Audit Fees/Expenses
8,150 GBP2023-01-01 ~ 2023-12-31
8,150 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,272,538 GBP2023-01-01 ~ 2023-12-31
2,583,623 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
315,684 GBP2023-01-01 ~ 2023-12-31
318,772 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,650,470 GBP2023-01-01 ~ 2023-12-31
2,952,797 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
21,606 GBP2023-01-01 ~ 2023-12-31
7,800 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,971 GBP2023-01-01 ~ 2023-12-31
31,349 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
141,796 GBP2023-01-01 ~ 2023-12-31
286,407 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
6,001,377 GBP2023-12-31
4,875,168 GBP2022-12-31
Plant and equipment
2,141,755 GBP2023-12-31
2,121,442 GBP2022-12-31
Motor vehicles
491,301 GBP2023-12-31
584,788 GBP2022-12-31
Furniture and fittings
190,607 GBP2023-12-31
190,607 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,825,040 GBP2023-12-31
7,772,005 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-128,754 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-128,754 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,308,360 GBP2022-12-31
Motor vehicles
420,467 GBP2022-12-31
Furniture and fittings
153,199 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,107,194 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
107,952 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
43,381 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
18,342 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
169,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-102,718 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-102,718 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,416,312 GBP2023-12-31
Motor vehicles
361,130 GBP2023-12-31
Furniture and fittings
171,541 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,174,151 GBP2023-12-31
Property, Plant & Equipment
Buildings
4,776,209 GBP2023-12-31
3,650,000 GBP2022-12-31
Plant and equipment
725,443 GBP2023-12-31
813,082 GBP2022-12-31
Motor vehicles
130,171 GBP2023-12-31
164,321 GBP2022-12-31
Furniture and fittings
19,066 GBP2023-12-31
37,408 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,646,054 GBP2023-12-31
1,771,009 GBP2022-12-31
Other Debtors
Current
110,290 GBP2022-12-31
Prepayments/Accrued Income
Current
32,981 GBP2023-12-31
24,283 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
231,505 GBP2022-12-31
Bank Overdrafts
Current
161,568 GBP2023-12-31
Bank Borrowings
Current
267,562 GBP2023-12-31
298,055 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,288,202 GBP2023-12-31
2,257,885 GBP2022-12-31
Corporation Tax Payable
Current
115,402 GBP2023-12-31
Taxation/Social Security Payable
Current
298,380 GBP2023-12-31
84,793 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
94,076 GBP2023-12-31
85,996 GBP2022-12-31
Other Creditors
Current
72,437 GBP2023-12-31
193,725 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
62,937 GBP2023-12-31
96,643 GBP2022-12-31
Creditors
Current
2,360,564 GBP2023-12-31
3,017,097 GBP2022-12-31
Bank Borrowings
Non-current
2,276,589 GBP2023-12-31
1,491,249 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
261,575 GBP2023-12-31
326,787 GBP2022-12-31
Creditors
Non-current
2,538,164 GBP2023-12-31
1,818,036 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
267,562 GBP2023-12-31
298,055 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
267,562 GBP2023-12-31
298,055 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
287,182 GBP2023-12-31
303,940 GBP2022-12-31
Non-current, Between two and five year
1,989,407 GBP2023-12-31
1,187,309 GBP2022-12-31
Total Borrowings
2,544,151 GBP2023-12-31
1,789,304 GBP2022-12-31
Minimum gross finance lease payments owing
355,651 GBP2023-12-31
412,783 GBP2022-12-31
Net Deferred Tax Liability/Asset
-187,728 GBP2023-12-31
-211,669 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
23,941 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-187,728 GBP2023-12-31
-211,669 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,500 shares2023-12-31
12,500 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31