Average Number of Employees
572023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
200,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
200,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
80,362 GBP2023-12-31
15,416 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
404,080 GBP2023-01-01 ~ 2023-12-31
436,561 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-312,000 GBP2023-01-01 ~ 2023-12-31
-137,970 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
11,686,032 GBP2023-12-31
11,593,952 GBP2022-12-31
11,295,361 GBP2021-12-31
Property, Plant & Equipment
3,762,970 GBP2023-12-31
3,473,160 GBP2022-12-31
Total Inventories
5,859,964 GBP2023-12-31
4,526,407 GBP2022-12-31
Debtors
1,276,158 GBP2023-12-31
951,117 GBP2022-12-31
Cash at bank and in hand
3,928,458 GBP2023-12-31
5,311,256 GBP2022-12-31
Current Assets
11,064,580 GBP2023-12-31
10,788,780 GBP2022-12-31
Creditors
Amounts falling due within one year
2,851,156 GBP2023-12-31
2,442,572 GBP2022-12-31
Net Current Assets/Liabilities
8,213,424 GBP2023-12-31
8,346,208 GBP2022-12-31
Total Assets Less Current Liabilities
11,976,394 GBP2023-12-31
11,819,368 GBP2022-12-31
Net Assets/Liabilities
11,896,032 GBP2023-12-31
11,803,952 GBP2022-12-31
Equity
Called up share capital
210,000 GBP2023-12-31
210,000 GBP2022-12-31
Equity
11,896,032 GBP2023-12-31
11,803,952 GBP2022-12-31
Profit/Loss
404,080 GBP2023-01-01 ~ 2023-12-31
436,561 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202023-01-01 ~ 2023-12-31
Furniture and fittings
0.202023-01-01 ~ 2023-12-31
Motor vehicles
0.202023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
200,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
200,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,177,788 GBP2023-12-31
3,104,059 GBP2022-12-31
Plant and equipment
494,598 GBP2023-12-31
465,968 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-8,619 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
628,717 GBP2023-12-31
538,893 GBP2022-12-31
Motor vehicles
546,534 GBP2023-12-31
386,699 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-130,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
4,990,496 GBP2023-12-31
4,634,139 GBP2022-12-31
Property, Plant & Equipment - Disposals
-138,619 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
382,333 GBP2023-12-31
363,617 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
24,524 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,808 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
484,067 GBP2023-12-31
449,945 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
34,122 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
245,893 GBP2023-12-31
244,993 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
58,888 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-57,988 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,227,526 GBP2023-12-31
1,160,979 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
130,343 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-63,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,177,788 GBP2023-12-31
3,104,059 GBP2022-12-31
Plant and equipment
112,265 GBP2023-12-31
102,351 GBP2022-12-31
Furniture and fittings
144,650 GBP2023-12-31
88,948 GBP2022-12-31
Motor vehicles
300,641 GBP2023-12-31
141,706 GBP2022-12-31
Raw Materials
1,192,845 GBP2023-12-31
1,190,215 GBP2022-12-31
Value of work in progress
30,245 GBP2023-12-31
66,848 GBP2022-12-31
Finished Goods
4,636,874 GBP2023-12-31
3,269,344 GBP2022-12-31
Trade Debtors/Trade Receivables
345,618 GBP2023-12-31
206,194 GBP2022-12-31
Prepayments/Accrued Income
140,619 GBP2023-12-31
67,596 GBP2022-12-31
Other Debtors
8,630 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,357,616 GBP2023-12-31
1,985,560 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
180,029 GBP2023-12-31
86,700 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
86,637 GBP2023-12-31
100,705 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
101,988 GBP2023-12-31
122,345 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
33,788 GBP2023-12-31
46,620 GBP2022-12-31
Other Creditors
Amounts falling due within one year
91,098 GBP2023-12-31
100,642 GBP2022-12-31
Deferred Tax Liabilities
80,362 GBP2023-12-31
15,416 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
210,000 shares2023-12-31
210,000 shares2022-12-31