Average Number of Employees
702023-01-01 ~ 2023-12-31
552022-01-01 ~ 2022-12-31
Turnover/Revenue
44,486,281 GBP2023-01-01 ~ 2023-12-31
43,693,027 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-39,644,591 GBP2023-01-01 ~ 2023-12-31
-39,160,177 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,841,690 GBP2023-01-01 ~ 2023-12-31
4,532,850 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,697,086 GBP2023-01-01 ~ 2023-12-31
-3,975,396 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,148,563 GBP2023-01-01 ~ 2023-12-31
562,448 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
907,091 GBP2023-01-01 ~ 2023-12-31
439,256 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
683,135 GBP2023-01-01 ~ 2023-12-31
335,085 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
32,502 GBP2023-12-31
35,002 GBP2022-12-31
Property, Plant & Equipment
998,835 GBP2023-12-31
793,679 GBP2022-12-31
Fixed Assets
1,031,337 GBP2023-12-31
828,681 GBP2022-12-31
Total Inventories
7,621,365 GBP2023-12-31
7,147,977 GBP2022-12-31
Debtors
1,589,405 GBP2023-12-31
1,319,549 GBP2022-12-31
Cash at bank and in hand
402,320 GBP2023-12-31
476,233 GBP2022-12-31
Current Assets
9,613,090 GBP2023-12-31
8,943,759 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,595,923 GBP2023-12-31
-8,449,025 GBP2022-12-31
Net Current Assets/Liabilities
1,017,167 GBP2023-12-31
494,734 GBP2022-12-31
Total Assets Less Current Liabilities
2,048,504 GBP2023-12-31
1,323,415 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-19,623 GBP2023-12-31
-29,876 GBP2022-12-31
Net Assets/Liabilities
1,873,525 GBP2023-12-31
1,190,390 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
1,873,425 GBP2023-12-31
1,190,290 GBP2022-12-31
855,205 GBP2022-01-01
Equity
1,873,525 GBP2023-12-31
1,190,390 GBP2022-12-31
855,305 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
683,135 GBP2023-01-01 ~ 2023-12-31
335,085 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
683,135 GBP2023-01-01 ~ 2023-12-31
335,085 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
683,135 GBP2023-01-01 ~ 2023-12-31
335,085 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
127,430 GBP2023-01-01 ~ 2023-12-31
99,247 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
402,320 GBP2023-12-31
476,233 GBP2022-12-31
106,858 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,320 GBP2023-01-01 ~ 2023-12-31
11,850 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,435,973 GBP2023-01-01 ~ 2023-12-31
2,073,084 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
250,245 GBP2023-01-01 ~ 2023-12-31
201,270 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,815,714 GBP2023-01-01 ~ 2023-12-31
2,382,107 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
204,990 GBP2023-01-01 ~ 2023-12-31
169,221 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
52,206 GBP2023-01-01 ~ 2023-12-31
36,513 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
226,773 GBP2023-01-01 ~ 2023-12-31
83,459 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
50,003 GBP2023-12-31
50,003 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
17,501 GBP2023-12-31
15,001 GBP2022-12-31
Intangible Assets
Goodwill
32,502 GBP2023-12-31
35,002 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
797,341 GBP2023-12-31
718,700 GBP2022-12-31
Furniture and fittings
459,237 GBP2023-12-31
215,553 GBP2022-12-31
Computers
78,738 GBP2023-12-31
74,395 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,464,634 GBP2023-12-31
1,132,048 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
250,228 GBP2022-12-31
Furniture and fittings
35,195 GBP2022-12-31
Computers
28,416 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
338,369 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
25,700 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
44,655 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
26,340 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
127,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
275,928 GBP2023-12-31
Furniture and fittings
79,850 GBP2023-12-31
Computers
54,756 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
465,799 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
521,413 GBP2023-12-31
468,472 GBP2022-12-31
Furniture and fittings
379,387 GBP2023-12-31
180,358 GBP2022-12-31
Computers
23,982 GBP2023-12-31
45,979 GBP2022-12-31
Land and buildings
74,053 GBP2023-12-31
98,871 GBP2022-12-31
Raw materials and consumables
260,483 GBP2023-12-31
457,274 GBP2022-12-31
Value of work in progress
2,923,831 GBP2023-12-31
1,501,958 GBP2022-12-31
Finished Goods/Goods for Resale
4,437,051 GBP2023-12-31
5,188,745 GBP2022-12-31
Debtors
Non-current
684,507 GBP2023-12-31
528,327 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
505,556 GBP2023-12-31
456,936 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
100 GBP2023-12-31
100 GBP2022-12-31
Other Debtors
Current
362,766 GBP2023-12-31
215,745 GBP2022-12-31
Prepayments/Accrued Income
Current
36,476 GBP2023-12-31
118,441 GBP2022-12-31
Debtors
Current
1,589,405 GBP2023-12-31
1,319,549 GBP2022-12-31
Bank Borrowings
Current
10,125 GBP2023-12-31
10,125 GBP2022-12-31
Trade Creditors/Trade Payables
Current
7,672,347 GBP2023-12-31
6,800,600 GBP2022-12-31
Corporation Tax Payable
Current
171,750 GBP2023-12-31
67,658 GBP2022-12-31
Taxation/Social Security Payable
Current
76,560 GBP2023-12-31
277,501 GBP2022-12-31
Other Creditors
Current
322,690 GBP2023-12-31
288,312 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
342,451 GBP2023-12-31
1,004,829 GBP2022-12-31
Creditors
Current
8,595,923 GBP2023-12-31
8,449,025 GBP2022-12-31
Bank Borrowings
Non-current
19,623 GBP2023-12-31
29,876 GBP2022-12-31
Creditors
Non-current
19,623 GBP2023-12-31
29,876 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,125 GBP2023-12-31
10,125 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
10,125 GBP2023-12-31
10,125 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
10,125 GBP2023-12-31
10,125 GBP2022-12-31
Non-current, Between two and five year
9,500 GBP2023-12-31
19,750 GBP2022-12-31
Total Borrowings
29,750 GBP2023-12-31
40,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-155,356 GBP2023-12-31
-103,150 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-52,206 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-155,355 GBP2023-12-31
-103,150 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,000 GBP2023-12-31
349,000 GBP2022-12-31
Between one and five year
1,396,000 GBP2023-12-31
1,396,000 GBP2022-12-31
More than five year
2,792,000 GBP2023-12-31
3,141,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,537,000 GBP2023-12-31
4,886,000 GBP2022-12-31