Average Number of Employees
1952023-01-01 ~ 2023-12-31
1942022-01-01 ~ 2022-12-31
Profit/Loss
1,646,783 GBP2023-01-01 ~ 2023-12-31
2,034,901 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
392,760 GBP2023-12-31
432,656 GBP2022-12-31
Turnover/Revenue
55,430,086 GBP2023-01-01 ~ 2023-12-31
52,503,509 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
48,058,254 GBP2023-01-01 ~ 2023-12-31
46,465,545 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,371,832 GBP2023-01-01 ~ 2023-12-31
6,037,964 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
284,904 GBP2023-01-01 ~ 2023-12-31
171,150 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,612,874 GBP2023-01-01 ~ 2023-12-31
3,521,608 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,474,054 GBP2023-01-01 ~ 2023-12-31
2,345,206 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
111 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
867,167 GBP2023-01-01 ~ 2023-12-31
318,925 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,606,887 GBP2023-01-01 ~ 2023-12-31
2,026,391 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-39,896 GBP2023-01-01 ~ 2023-12-31
-8,510 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,646,783 GBP2023-01-01 ~ 2023-12-31
2,034,901 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-115,404 GBP2023-01-01 ~ 2023-12-31
-115,764 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
18,065,907 GBP2023-12-31
16,534,528 GBP2022-12-31
14,615,391 GBP2021-12-31
Property, Plant & Equipment
16,718,573 GBP2023-12-31
12,945,646 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
16,718,574 GBP2023-12-31
12,945,647 GBP2022-12-31
Total Inventories
2,985,240 GBP2023-12-31
3,160,782 GBP2022-12-31
Debtors
20,766,048 GBP2023-12-31
19,089,886 GBP2022-12-31
Cash at bank and in hand
10,408 GBP2023-12-31
46,062 GBP2022-12-31
Current Assets
23,761,696 GBP2023-12-31
22,296,730 GBP2022-12-31
Creditors
Amounts falling due within one year
14,847,186 GBP2023-12-31
13,892,241 GBP2022-12-31
Net Current Assets/Liabilities
8,914,510 GBP2023-12-31
8,404,489 GBP2022-12-31
Total Assets Less Current Liabilities
25,633,084 GBP2023-12-31
21,350,136 GBP2022-12-31
Creditors
Amounts falling due after one year
7,141,417 GBP2023-12-31
4,349,952 GBP2022-12-31
Net Assets/Liabilities
18,098,907 GBP2023-12-31
16,567,528 GBP2022-12-31
Equity
Called up share capital
11,000 GBP2023-12-31
11,000 GBP2022-12-31
Capital redemption reserve
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Equity
18,098,907 GBP2023-12-31
16,567,528 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
0.202023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
789,738 GBP2023-01-01 ~ 2023-12-31
247,635 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
52023-01-01 ~ 2023-12-31
62022-01-01 ~ 2022-12-31
Wages/Salaries
7,194,907 GBP2023-01-01 ~ 2023-12-31
6,822,600 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
536,971 GBP2023-01-01 ~ 2023-12-31
506,492 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,989 GBP2023-01-01 ~ 2023-12-31
64,930 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,788,867 GBP2023-01-01 ~ 2023-12-31
7,394,022 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
29,966 GBP2023-01-01 ~ 2023-12-31
27,492 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-39,896 GBP2023-01-01 ~ 2023-12-31
-8,510 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
401,722 GBP2023-01-01 ~ 2023-12-31
385,014 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
115,404 GBP2023-01-01 ~ 2023-12-31
115,764 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
11,468,584 GBP2023-12-31
8,594,258 GBP2022-12-31
Plant and equipment
6,541,293 GBP2023-12-31
4,965,329 GBP2022-12-31
Motor vehicles
579,177 GBP2023-12-31
549,677 GBP2022-12-31
Tools/Equipment for furniture and fittings
375,324 GBP2023-12-31
318,500 GBP2022-12-31
Investment property
2,739,302 GBP2023-12-31
2,739,302 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,703,680 GBP2023-12-31
17,167,066 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-800 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-29,500 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
-1,438 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-31,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,243,393 GBP2023-12-31
1,039,318 GBP2022-12-31
Plant and equipment
3,010,692 GBP2023-12-31
2,496,496 GBP2022-12-31
Motor vehicles
471,689 GBP2023-12-31
461,624 GBP2022-12-31
Tools/Equipment for furniture and fittings
259,333 GBP2023-12-31
223,982 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,985,107 GBP2023-12-31
4,221,420 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
204,075 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
514,196 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
36,116 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
35,351 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
789,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-26,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
10,225,191 GBP2023-12-31
7,554,940 GBP2022-12-31
Plant and equipment
3,530,601 GBP2023-12-31
2,468,833 GBP2022-12-31
Motor vehicles
107,488 GBP2023-12-31
88,053 GBP2022-12-31
Tools/Equipment for furniture and fittings
115,991 GBP2023-12-31
94,518 GBP2022-12-31
Investment property
2,739,302 GBP2023-12-31
2,739,302 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
1,664,715 GBP2023-12-31
647,416 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
1 GBP2023-12-31
Non-current
1 GBP2023-12-31
1 GBP2022-12-31
Finished Goods
2,985,240 GBP2023-12-31
3,160,782 GBP2022-12-31
Trade Debtors/Trade Receivables
8,082,063 GBP2023-12-31
7,941,776 GBP2022-12-31
Prepayments/Accrued Income
318,723 GBP2023-12-31
323,732 GBP2022-12-31
Other Debtors
422,041 GBP2023-12-31
459,527 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
9,471,553 GBP2023-12-31
8,299,275 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,971,998 GBP2023-12-31
3,873,987 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
404,825 GBP2023-12-31
232,661 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
664,941 GBP2023-12-31
421,287 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
490,741 GBP2023-12-31
166,399 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
5,160,172 GBP2023-12-31
3,301,906 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,327,832 GBP2023-12-31
347,541 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
490,741 GBP2023-12-31
166,399 GBP2022-12-31
Between one and five year
1,327,832 GBP2023-12-31
347,541 GBP2022-12-31
Minimum gross finance lease payments owing
1,818,573 GBP2023-12-31
513,940 GBP2022-12-31
Deferred Tax Liabilities
392,760 GBP2023-12-31
432,656 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,000 shares2023-12-31
11,000 shares2022-12-31