Average Number of Employees
662023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Turnover/Revenue
18,767,553 GBP2023-01-01 ~ 2023-12-31
15,665,963 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,763,690 GBP2023-01-01 ~ 2023-12-31
-11,184,137 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,566,503 GBP2023-01-01 ~ 2023-12-31
-1,538,546 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,437,360 GBP2023-01-01 ~ 2023-12-31
2,943,280 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,811 GBP2023-01-01 ~ 2023-12-31
50 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,439,171 GBP2023-01-01 ~ 2023-12-31
2,942,790 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,833,081 GBP2023-01-01 ~ 2023-12-31
2,452,550 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,564,863 GBP2023-12-31
2,756,616 GBP2022-12-31
Fixed Assets
2,564,863 GBP2023-12-31
2,756,616 GBP2022-12-31
Total Inventories
579,731 GBP2023-12-31
519,861 GBP2022-12-31
Debtors
Current
5,125,894 GBP2023-12-31
3,839,566 GBP2022-12-31
Cash at bank and in hand
615,764 GBP2023-12-31
1,652,733 GBP2022-12-31
Current Assets
6,321,389 GBP2023-12-31
6,012,160 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,903,473 GBP2023-12-31
-1,825,279 GBP2022-12-31
Net Current Assets/Liabilities
1,417,916 GBP2023-12-31
4,186,881 GBP2022-12-31
Total Assets Less Current Liabilities
3,982,779 GBP2023-12-31
6,943,497 GBP2022-12-31
Net Assets/Liabilities
3,714,133 GBP2023-12-31
6,681,052 GBP2022-12-31
Equity
Called up share capital
15,000 GBP2023-12-31
15,000 GBP2022-12-31
15,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,699,133 GBP2023-12-31
6,666,052 GBP2022-12-31
5,213,502 GBP2022-01-01
Equity
3,714,133 GBP2023-12-31
6,681,052 GBP2022-12-31
5,228,502 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,833,081 GBP2023-01-01 ~ 2023-12-31
2,452,550 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,800,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,800,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
446,486 GBP2023-01-01 ~ 2023-12-31
437,145 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,428,509 GBP2023-01-01 ~ 2023-12-31
2,683,271 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
392,941 GBP2023-01-01 ~ 2023-12-31
299,086 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,889,500 GBP2023-01-01 ~ 2023-12-31
3,035,969 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-25,251 GBP2023-01-01 ~ 2023-12-31
-26,698 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
808,893 GBP2023-01-01 ~ 2023-12-31
559,130 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
5,800,000 GBP2023-01-01 ~ 2023-12-31
1,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,264,222 GBP2022-12-31
Motor vehicles
168,434 GBP2022-12-31
Office equipment
139,509 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,550,877 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease in depreciation and impairment
Plant and equipment
121,951 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
820,742 GBP2022-12-31
Motor vehicles
74,537 GBP2022-12-31
Office equipment
81,485 GBP2022-12-31
Land and buildings
1,592,923 GBP2023-12-31
1,779,852 GBP2022-12-31
Raw materials and consumables
70,059 GBP2023-12-31
74,301 GBP2022-12-31
Value of work in progress
509,672 GBP2023-12-31
445,560 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,720,263 GBP2023-12-31
2,274,324 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,083,346 GBP2023-12-31
1,300,000 GBP2022-12-31
Other Debtors
Current
152,682 GBP2023-12-31
126,351 GBP2022-12-31
Prepayments/Accrued Income
Current
169,603 GBP2023-12-31
138,891 GBP2022-12-31
Cash and Cash Equivalents
615,764 GBP2023-12-31
1,652,733 GBP2022-12-31
Trade Creditors/Trade Payables
Current
750,637 GBP2023-12-31
790,614 GBP2022-12-31
Amounts owed to group undertakings
Current
2,700,100 GBP2023-12-31
16,809 GBP2022-12-31
Corporation Tax Payable
Current
246,999 GBP2023-12-31
243,799 GBP2022-12-31
Taxation/Social Security Payable
Current
147,896 GBP2023-12-31
117,127 GBP2022-12-31
Other Creditors
Current
53,142 GBP2023-12-31
43,751 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,004,699 GBP2023-12-31
613,179 GBP2022-12-31
Creditors
Current
4,903,473 GBP2023-12-31
1,825,279 GBP2022-12-31
Net Deferred Tax Liability/Asset
268,646 GBP2023-12-31
262,445 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,201 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
281,745 GBP2023-12-31
263,967 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2023-12-31
15,000 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
97,225 GBP2023-12-31
97,225 GBP2022-12-31
Between one and five year
348,112 GBP2023-12-31
387,816 GBP2022-12-31
More than five year
1,051,969 GBP2023-12-31
1,109,219 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,497,306 GBP2023-12-31
1,594,260 GBP2022-12-31