Cost of Sales
-13,032,015 GBP2023-01-01 ~ 2023-12-31
-12,695,431 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,644,072 GBP2023-01-01 ~ 2023-12-31
-4,356,876 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
90,235 GBP2023-01-01 ~ 2023-12-31
12,545 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,110,004 GBP2023-01-01 ~ 2023-12-31
1,237,775 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
845,397 GBP2023-01-01 ~ 2023-12-31
1,017,953 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
910,367 GBP2023-12-31
1,245,465 GBP2022-12-31
Debtors
3,217,065 GBP2023-12-31
2,903,979 GBP2022-12-31
Cash at bank and in hand
5,643,138 GBP2023-12-31
4,984,330 GBP2022-12-31
Current Assets
9,975,555 GBP2023-12-31
9,126,180 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,965,462 GBP2023-12-31
-1,983,967 GBP2022-12-31
Net Current Assets/Liabilities
8,010,093 GBP2023-12-31
7,142,213 GBP2022-12-31
Total Assets Less Current Liabilities
8,920,460 GBP2023-12-31
8,387,678 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-33,667 GBP2022-12-31
Net Assets/Liabilities
8,714,219 GBP2023-12-31
8,077,134 GBP2022-12-31
Equity
Called up share capital
563 GBP2023-12-31
563 GBP2022-12-31
563 GBP2021-12-31
Share premium
209,818 GBP2023-12-31
209,818 GBP2022-12-31
209,818 GBP2021-12-31
Capital redemption reserve
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2021-12-31
Retained earnings (accumulated losses)
8,503,338 GBP2023-12-31
7,866,253 GBP2022-12-31
7,054,349 GBP2021-12-31
Equity
8,714,219 GBP2023-12-31
8,077,134 GBP2022-12-31
7,265,230 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
845,397 GBP2023-01-01 ~ 2023-12-31
1,017,953 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-206,049 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-208,312 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Wages/Salaries
2,425,901 GBP2023-01-01 ~ 2023-12-31
2,395,958 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,943 GBP2023-01-01 ~ 2023-12-31
115,935 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,778,645 GBP2023-01-01 ~ 2023-12-31
2,773,538 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
234,303 GBP2023-01-01 ~ 2023-12-31
362,867 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-70,875 GBP2023-01-01 ~ 2023-12-31
25,422 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
799,460 GBP2023-12-31
778,524 GBP2022-12-31
Plant and equipment
575,384 GBP2023-12-31
574,934 GBP2022-12-31
Furniture and fittings
210,735 GBP2023-12-31
200,028 GBP2022-12-31
Computers
308,184 GBP2023-12-31
296,139 GBP2022-12-31
Motor vehicles
102,520 GBP2023-12-31
136,255 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,387,491 GBP2023-12-31
3,368,469 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-33,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-33,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
726,563 GBP2023-12-31
703,906 GBP2022-12-31
Plant and equipment
302,763 GBP2023-12-31
199,480 GBP2022-12-31
Furniture and fittings
197,223 GBP2023-12-31
195,388 GBP2022-12-31
Computers
296,801 GBP2023-12-31
294,064 GBP2022-12-31
Motor vehicles
50,735 GBP2023-12-31
42,591 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,477,124 GBP2023-12-31
2,123,004 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
22,657 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
103,283 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,835 GBP2023-01-01 ~ 2023-12-31
Computers
2,737 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
26,690 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
372,666 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-18,546 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,546 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
72,897 GBP2023-12-31
74,618 GBP2022-12-31
Plant and equipment
272,621 GBP2023-12-31
375,454 GBP2022-12-31
Furniture and fittings
13,512 GBP2023-12-31
4,640 GBP2022-12-31
Computers
11,383 GBP2023-12-31
2,075 GBP2022-12-31
Motor vehicles
51,785 GBP2023-12-31
93,664 GBP2022-12-31
Finished Goods/Goods for Resale
1,115,352 GBP2023-12-31
1,237,871 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,528,523 GBP2023-12-31
1,328,907 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
314,540 GBP2023-12-31
255,601 GBP2022-12-31
Other Debtors
Current
1,374,002 GBP2023-12-31
1,319,471 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,217,065 GBP2023-12-31
2,903,979 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
32,105 GBP2023-12-31
78,301 GBP2022-12-31
Trade Creditors/Trade Payables
Current
989,519 GBP2023-12-31
1,224,590 GBP2022-12-31
Corporation Tax Payable
Current
235,811 GBP2023-12-31
24,922 GBP2022-12-31
Other Taxation & Social Security Payable
Current
207,544 GBP2023-12-31
179,439 GBP2022-12-31
Other Creditors
Current
10,377 GBP2023-12-31
10,283 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
490,106 GBP2023-12-31
466,432 GBP2022-12-31
Creditors
Current
1,965,462 GBP2023-12-31
1,983,967 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
33,667 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
33,193 GBP2023-12-31
81,030 GBP2022-12-31
Minimum gross finance lease payments owing
33,193 GBP2023-12-31
115,933 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
32,105 GBP2023-12-31
111,968 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
223,000 GBP2023-12-31
223,000 GBP2022-12-31
Between two and five year
892,000 GBP2023-12-31
892,000 GBP2022-12-31
More than five year
1,115,000 GBP2023-12-31
1,338,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,230,000 GBP2023-12-31
2,453,000 GBP2022-12-31