Average Number of Employees
452023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Turnover/Revenue
13,113,232 GBP2023-01-01 ~ 2023-12-31
10,721,744 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,975,906 GBP2023-01-01 ~ 2023-12-31
-6,453,567 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,137,326 GBP2023-01-01 ~ 2023-12-31
4,268,177 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-284,899 GBP2023-01-01 ~ 2023-12-31
-311,832 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,081,934 GBP2023-01-01 ~ 2023-12-31
-2,634,564 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,393,931 GBP2023-01-01 ~ 2023-12-31
1,587,876 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,523 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,342,104 GBP2023-01-01 ~ 2023-12-31
1,559,732 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,044,599 GBP2023-01-01 ~ 2023-12-31
1,196,514 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,307,091 GBP2023-12-31
3,649,550 GBP2022-12-31
Fixed Assets
3,307,091 GBP2023-12-31
3,649,550 GBP2022-12-31
Total Inventories
405,850 GBP2023-12-31
1,617,475 GBP2022-12-31
Debtors
Current
2,826,442 GBP2023-12-31
2,027,851 GBP2022-12-31
Cash at bank and in hand
1,271,087 GBP2023-12-31
884,359 GBP2022-12-31
Current Assets
4,503,379 GBP2023-12-31
4,529,685 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,059,340 GBP2023-12-31
-3,335,498 GBP2022-12-31
Net Current Assets/Liabilities
2,444,039 GBP2023-12-31
1,194,187 GBP2022-12-31
Total Assets Less Current Liabilities
5,751,130 GBP2023-12-31
4,843,737 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-531,939 GBP2023-12-31
-669,145 GBP2022-12-31
Net Assets/Liabilities
4,643,881 GBP2023-12-31
3,599,282 GBP2022-12-31
Equity
Called up share capital
10,050 GBP2023-12-31
10,050 GBP2022-12-31
20,000 GBP2022-01-01
Capital redemption reserve
9,950 GBP2023-12-31
9,950 GBP2022-12-31
Retained earnings (accumulated losses)
4,623,881 GBP2023-12-31
3,579,282 GBP2022-12-31
3,408,929 GBP2022-01-01
Equity
4,643,881 GBP2023-12-31
3,599,282 GBP2022-12-31
3,428,929 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,044,599 GBP2023-01-01 ~ 2023-12-31
1,196,514 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
701,853 GBP2023-01-01 ~ 2023-12-31
589,544 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,269,400 GBP2023-12-31
884,359 GBP2022-12-31
1,091,192 GBP2022-01-01
Bank Overdrafts
-1,687 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,169,532 GBP2023-01-01 ~ 2023-12-31
1,118,962 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
184,098 GBP2023-01-01 ~ 2023-12-31
99,903 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,364,768 GBP2023-01-01 ~ 2023-12-31
1,227,539 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
28,125 GBP2023-01-01 ~ 2023-12-31
102,796 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
245,777 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
335,526 GBP2023-01-01 ~ 2023-12-31
296,349 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,116,287 GBP2023-12-31
1,597,467 GBP2022-12-31
Plant and equipment
3,468,565 GBP2023-12-31
3,822,846 GBP2022-12-31
Motor vehicles
278,291 GBP2023-12-31
278,291 GBP2022-12-31
Furniture and fittings
632,693 GBP2023-12-31
518,732 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,495,836 GBP2023-12-31
6,217,336 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,100,353 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-175,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,777,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,972,347 GBP2022-12-31
Motor vehicles
172,539 GBP2022-12-31
Furniture and fittings
161,572 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,567,786 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
46,643 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
701,853 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-933,334 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-96,425 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,080,894 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,516,714 GBP2023-12-31
Motor vehicles
219,182 GBP2023-12-31
Furniture and fittings
212,968 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,188,745 GBP2023-12-31
Property, Plant & Equipment
Buildings
876,406 GBP2023-12-31
1,336,139 GBP2022-12-31
Plant and equipment
1,951,851 GBP2023-12-31
1,850,499 GBP2022-12-31
Motor vehicles
59,109 GBP2023-12-31
105,752 GBP2022-12-31
Furniture and fittings
419,725 GBP2023-12-31
357,160 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
40,923 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
50,810 GBP2022-12-31
Under hire purchased contracts or finance leases
40,923 GBP2023-12-31
50,810 GBP2022-12-31
Finished Goods/Goods for Resale
405,850 GBP2023-12-31
1,617,475 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,252,824 GBP2023-12-31
1,871,684 GBP2022-12-31
Other Debtors
Current
1,437,626 GBP2023-12-31
144,296 GBP2022-12-31
Prepayments/Accrued Income
Current
135,992 GBP2023-12-31
11,871 GBP2022-12-31
Bank Overdrafts
Current
1,687 GBP2023-12-31
Bank Borrowings
Current
112,143 GBP2023-12-31
215,103 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,206,466 GBP2023-12-31
1,995,392 GBP2022-12-31
Corporation Tax Payable
Current
297,505 GBP2023-12-31
117,440 GBP2022-12-31
Taxation/Social Security Payable
Current
155,524 GBP2023-12-31
266,908 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,286 GBP2023-12-31
5,625 GBP2022-12-31
Other Creditors
Current
201,765 GBP2023-12-31
701,255 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
82,964 GBP2023-12-31
33,775 GBP2022-12-31
Creditors
Current
2,059,340 GBP2023-12-31
3,335,498 GBP2022-12-31
Bank Borrowings
Non-current
477,904 GBP2023-12-31
618,163 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
54,035 GBP2023-12-31
50,982 GBP2022-12-31
Creditors
Non-current
531,939 GBP2023-12-31
669,145 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
112,143 GBP2023-12-31
215,103 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
112,143 GBP2023-12-31
215,103 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
336,430 GBP2023-12-31
215,103 GBP2022-12-31
Between two and five year, Non-current
141,474 GBP2023-12-31
Non-current, Between two and five year
314,063 GBP2022-12-31
Total Borrowings
590,047 GBP2023-12-31
833,266 GBP2022-12-31
Minimum gross finance lease payments owing
55,321 GBP2023-12-31
56,607 GBP2022-12-31
Net Deferred Tax Liability/Asset
-575,310 GBP2023-12-31
-575,310 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-575,310 GBP2023-12-31
-575,310 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,050 shares2023-12-31
10,050 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31