Average Number of Employees
6452023-01-01 ~ 2023-12-31
6042022-01-01 ~ 2022-12-31
Turnover/Revenue
25,633,844 GBP2023-01-01 ~ 2023-12-31
16,417,812 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,218,849 GBP2023-01-01 ~ 2023-12-31
-5,989,323 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
16,414,995 GBP2023-01-01 ~ 2023-12-31
10,428,489 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-15,594,587 GBP2023-01-01 ~ 2023-12-31
-10,478,473 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
899,428 GBP2023-01-01 ~ 2023-12-31
40,604 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
898,349 GBP2023-01-01 ~ 2023-12-31
44,917 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
677,922 GBP2023-01-01 ~ 2023-12-31
-82,249 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-282,000 GBP2023-01-01 ~ 2023-12-31
-162,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,790,354 GBP2023-12-31
6,394,432 GBP2022-12-31
6,638,681 GBP2021-12-31
Intangible Assets
1,904,000 GBP2023-12-31
2,022,974 GBP2022-12-31
Property, Plant & Equipment
2,978,593 GBP2023-12-31
3,400,049 GBP2022-12-31
Fixed Assets - Investments
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Fixed Assets
4,887,593 GBP2023-12-31
5,428,023 GBP2022-12-31
Total Inventories
118,328 GBP2023-12-31
106,441 GBP2022-12-31
Debtors
594,893 GBP2023-12-31
645,468 GBP2022-12-31
Cash at bank and in hand
3,503,161 GBP2023-12-31
3,081,902 GBP2022-12-31
Current Assets
4,216,382 GBP2023-12-31
3,833,811 GBP2022-12-31
Net Current Assets/Liabilities
2,312,861 GBP2023-12-31
1,236,509 GBP2022-12-31
Total Assets Less Current Liabilities
7,200,454 GBP2023-12-31
6,664,532 GBP2022-12-31
Net Assets/Liabilities
6,790,454 GBP2023-12-31
6,394,532 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
6,790,454 GBP2023-12-31
6,394,532 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
444,148 GBP2023-01-01 ~ 2023-12-31
209,578 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,500 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,161,911 GBP2023-01-01 ~ 2023-12-31
4,713,768 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
131,068 GBP2023-01-01 ~ 2023-12-31
97,645 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,292,979 GBP2023-01-01 ~ 2023-12-31
4,811,413 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
14,674 GBP2023-01-01 ~ 2023-12-31
14,721 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
140,000 GBP2023-01-01 ~ 2023-12-31
135,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
211,112 GBP2023-01-01 ~ 2023-12-31
8,534 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
282,000 GBP2023-01-01 ~ 2023-12-31
162,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,120,000 GBP2022-12-31
Intangible Assets - Gross Cost
2,120,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
216,000 GBP2023-12-31
97,026 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
216,000 GBP2023-12-31
97,026 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
118,974 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
118,974 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
1,904,000 GBP2023-12-31
2,022,974 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,837,843 GBP2023-12-31
4,830,151 GBP2022-12-31
Motor vehicles
67,949 GBP2023-12-31
67,949 GBP2022-12-31
Investment property
615,000 GBP2023-12-31
600,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,520,792 GBP2023-12-31
5,498,100 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,495,767 GBP2023-12-31
2,065,209 GBP2022-12-31
Motor vehicles
46,432 GBP2023-12-31
32,842 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,542,199 GBP2023-12-31
2,098,051 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
430,558 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,590 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
444,148 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,342,076 GBP2023-12-31
2,764,942 GBP2022-12-31
Motor vehicles
21,517 GBP2023-12-31
35,107 GBP2022-12-31
Investment property
615,000 GBP2023-12-31
600,000 GBP2022-12-31
Investment Property - Fair Value Model
615,000 GBP2023-12-31
600,000 GBP2022-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
35,107 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
5,000 GBP2023-12-31
Other Investments Other Than Loans
Non-current
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Amounts invested in assets
Non-current
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Raw Materials
118,328 GBP2023-12-31
106,441 GBP2022-12-31
Prepayments/Accrued Income
59,549 GBP2023-12-31
19,983 GBP2022-12-31
Other Debtors
535,344 GBP2023-12-31
625,485 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
689,160 GBP2023-12-31
1,246,833 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
634,769 GBP2023-12-31
605,371 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
80,427 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
444,373 GBP2023-12-31
728,455 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
11,851 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
54,792 GBP2023-12-31
4,792 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,929 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
11,851 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
410,000 GBP2023-12-31
270,000 GBP2022-12-31
Deferred Tax Liabilities
410,000 GBP2023-12-31
270,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
514,656 GBP2023-12-31
514,656 GBP2022-12-31
Between one and five year
2,058,624 GBP2023-12-31
2,058,624 GBP2022-12-31
More than five year
5,240,616 GBP2023-12-31
5,755,272 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,813,896 GBP2023-12-31
8,328,552 GBP2022-12-31