Cost of Sales
-5,210,521 GBP2023-01-01 ~ 2023-12-31
-5,004,532 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,286,124 GBP2023-01-01 ~ 2023-12-31
-1,263,145 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,759 GBP2023-01-01 ~ 2023-12-31
9 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
273,123 GBP2023-01-01 ~ 2023-12-31
413,322 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
182,168 GBP2023-01-01 ~ 2023-12-31
338,211 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
781,297 GBP2023-12-31
744,926 GBP2022-12-31
Investment Property
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Fixed Assets - Investments
365,607 GBP2023-12-31
365,607 GBP2022-12-31
Fixed Assets
1,346,904 GBP2023-12-31
1,310,533 GBP2022-12-31
Debtors
3,332,566 GBP2023-12-31
4,644,068 GBP2022-12-31
Cash at bank and in hand
777,975 GBP2023-12-31
59,333 GBP2022-12-31
Current Assets
4,122,937 GBP2023-12-31
4,712,089 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,081,446 GBP2023-12-31
-2,585,011 GBP2022-12-31
Net Current Assets/Liabilities
2,041,491 GBP2023-12-31
2,127,078 GBP2022-12-31
Total Assets Less Current Liabilities
3,388,395 GBP2023-12-31
3,437,611 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-199,721 GBP2023-12-31
-468,805 GBP2022-12-31
Net Assets/Liabilities
3,150,974 GBP2023-12-31
2,968,806 GBP2022-12-31
Equity
Called up share capital
10,555 GBP2023-12-31
10,555 GBP2022-12-31
10,555 GBP2021-12-31
Share premium
16,484 GBP2023-12-31
16,484 GBP2022-12-31
16,484 GBP2021-12-31
Revaluation reserve
125,465 GBP2023-12-31
125,465 GBP2022-12-31
125,465 GBP2021-12-31
Retained earnings (accumulated losses)
2,998,470 GBP2023-12-31
2,816,302 GBP2022-12-31
2,478,091 GBP2021-12-31
Equity
3,150,974 GBP2023-12-31
2,968,806 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
182,168 GBP2023-01-01 ~ 2023-12-31
338,211 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,613 GBP2023-01-01 ~ 2023-12-31
9,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1782023-01-01 ~ 2023-12-31
1802022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,306 GBP2023-01-01 ~ 2023-12-31
63,582 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,343,589 GBP2023-01-01 ~ 2023-12-31
4,303,889 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
522,504 GBP2023-01-01 ~ 2023-12-31
486,765 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,700 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,145,198 GBP2023-12-31
1,145,198 GBP2022-12-31
Plant and equipment
1,179,754 GBP2023-12-31
1,165,595 GBP2022-12-31
Motor vehicles
1,176,618 GBP2023-12-31
1,131,363 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,501,570 GBP2023-12-31
3,442,156 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-932 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-61,595 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-62,527 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
572,160 GBP2023-12-31
570,348 GBP2022-12-31
Plant and equipment
1,139,639 GBP2023-12-31
1,108,951 GBP2022-12-31
Motor vehicles
1,008,474 GBP2023-12-31
1,017,931 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,720,273 GBP2023-12-31
2,697,230 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
1,812 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
30,831 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
51,082 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,725 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-143 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-60,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-60,682 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
573,038 GBP2023-12-31
574,850 GBP2022-12-31
Plant and equipment
40,115 GBP2023-12-31
56,644 GBP2022-12-31
Motor vehicles
168,144 GBP2023-12-31
113,432 GBP2022-12-31
Investment Property - Fair Value Model
200,000 GBP2022-12-31
Finished Goods/Goods for Resale
12,396 GBP2023-12-31
8,688 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,013,412 GBP2023-12-31
1,694,718 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,608,714 GBP2023-12-31
1,256,582 GBP2022-12-31
Other Debtors
Current
627,164 GBP2023-12-31
1,618,073 GBP2022-12-31
Prepayments/Accrued Income
Current
83,276 GBP2023-12-31
74,695 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,332,566 GBP2023-12-31
4,644,068 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
298,314 GBP2023-12-31
289,434 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
29,480 GBP2023-12-31
30,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
222,089 GBP2023-12-31
289,221 GBP2022-12-31
Amounts owed to group undertakings
Current
523,678 GBP2023-12-31
960,122 GBP2022-12-31
Corporation Tax Payable
Current
53,280 GBP2023-12-31
75,111 GBP2022-12-31
Other Taxation & Social Security Payable
Current
265,449 GBP2023-12-31
308,600 GBP2022-12-31
Other Creditors
Current
246,658 GBP2023-12-31
228,829 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
442,498 GBP2023-12-31
403,694 GBP2022-12-31
Creditors
Current
2,081,446 GBP2023-12-31
2,585,011 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
168,558 GBP2023-12-31
440,922 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
31,163 GBP2023-12-31
27,883 GBP2022-12-31
Creditors
Non-current
199,721 GBP2023-12-31
468,805 GBP2022-12-31
Bank Borrowings
466,872 GBP2023-12-31
730,356 GBP2022-12-31
Total Borrowings
Current
298,314 GBP2023-12-31
289,434 GBP2022-12-31
Non-current
168,558 GBP2023-12-31
440,922 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
41,112 GBP2023-12-31
32,100 GBP2022-12-31
Minimum gross finance lease payments owing
77,327 GBP2023-12-31
62,460 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
60,643 GBP2023-12-31
57,883 GBP2022-12-31
Equity
Called up share capital
10,555 GBP2023-12-31
10,555 GBP2022-12-31