Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
9,422,292 GBP2023-01-01 ~ 2023-12-31
9,975,574 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,260,663 GBP2023-01-01 ~ 2023-12-31
7,325,729 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,161,629 GBP2023-01-01 ~ 2023-12-31
2,649,845 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
201,531 GBP2023-01-01 ~ 2023-12-31
230,241 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,255,583 GBP2023-01-01 ~ 2023-12-31
1,237,714 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
774,515 GBP2023-01-01 ~ 2023-12-31
1,251,890 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,129 GBP2023-01-01 ~ 2023-12-31
1,949 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
3,923 GBP2023-01-01 ~ 2023-12-31
4,179 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
783,721 GBP2023-01-01 ~ 2023-12-31
1,249,660 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
197,763 GBP2023-01-01 ~ 2023-12-31
338,593 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
585,958 GBP2023-01-01 ~ 2023-12-31
911,067 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
585,958 GBP2023-01-01 ~ 2023-12-31
911,067 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,096,853 GBP2023-12-31
2,160,280 GBP2022-12-31
Fixed Assets - Investments
23,543 GBP2023-12-31
23,543 GBP2022-12-31
Fixed Assets
2,120,396 GBP2023-12-31
2,183,823 GBP2022-12-31
Total Inventories
961,323 GBP2023-12-31
1,163,856 GBP2022-12-31
Debtors
3,378,030 GBP2023-12-31
2,306,917 GBP2022-12-31
Cash at bank and in hand
339,238 GBP2023-12-31
Current Assets
4,678,591 GBP2023-12-31
3,470,773 GBP2022-12-31
Creditors
Current
2,736,540 GBP2023-12-31
1,585,999 GBP2022-12-31
Net Current Assets/Liabilities
1,942,051 GBP2023-12-31
1,884,774 GBP2022-12-31
Total Assets Less Current Liabilities
4,062,447 GBP2023-12-31
4,068,597 GBP2022-12-31
Creditors
Non-current
-66,959 GBP2023-12-31
-80,477 GBP2022-12-31
Net Assets/Liabilities
3,533,319 GBP2023-12-31
3,527,361 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
3,533,317 GBP2023-12-31
3,527,359 GBP2022-12-31
3,095,292 GBP2021-12-31
Equity
3,533,319 GBP2023-12-31
3,527,361 GBP2022-12-31
3,095,294 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-580,000 GBP2023-01-01 ~ 2023-12-31
-479,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-580,000 GBP2023-01-01 ~ 2023-12-31
-479,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
585,958 GBP2023-01-01 ~ 2023-12-31
911,067 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-40,863 GBP2022-12-31
-246,354 GBP2021-12-31
Wages/Salaries
1,770,799 GBP2023-01-01 ~ 2023-12-31
1,789,163 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
131,126 GBP2023-01-01 ~ 2023-12-31
147,813 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,196 GBP2023-01-01 ~ 2023-12-31
77,866 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,983,121 GBP2023-01-01 ~ 2023-12-31
2,014,842 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
632023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Director Remuneration
277,772 GBP2023-01-01 ~ 2023-12-31
306,232 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
334,392 GBP2023-01-01 ~ 2023-12-31
292,499 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,000 GBP2023-01-01 ~ 2023-12-31
8,550 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
195,572 GBP2023-01-01 ~ 2023-12-31
150,568 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
184,174 GBP2023-01-01 ~ 2023-12-31
237,435 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
202,369 GBP2023-12-31
202,369 GBP2022-12-31
Plant and equipment
5,247,008 GBP2023-12-31
5,111,296 GBP2022-12-31
Furniture and fittings
279,583 GBP2023-12-31
256,104 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-143,776 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
83,064 GBP2023-12-31
74,969 GBP2022-12-31
Plant and equipment
3,628,042 GBP2023-12-31
3,442,298 GBP2022-12-31
Furniture and fittings
191,736 GBP2023-12-31
176,890 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,095 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
258,419 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
14,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-72,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
119,305 GBP2023-12-31
127,400 GBP2022-12-31
Plant and equipment
1,618,966 GBP2023-12-31
1,668,998 GBP2022-12-31
Furniture and fittings
87,847 GBP2023-12-31
79,214 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
419,852 GBP2023-12-31
373,348 GBP2022-12-31
Computers
197,818 GBP2023-12-31
197,818 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,346,630 GBP2023-12-31
6,140,935 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-34,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-178,376 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
150,317 GBP2023-12-31
92,183 GBP2022-12-31
Computers
196,618 GBP2023-12-31
194,315 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,249,777 GBP2023-12-31
3,980,655 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
76,110 GBP2023-01-01 ~ 2023-12-31
Computers
2,303 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
359,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-17,976 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-90,651 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
269,535 GBP2023-12-31
281,165 GBP2022-12-31
Computers
1,200 GBP2023-12-31
3,503 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
25,381 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
76,143 GBP2023-12-31
101,524 GBP2022-12-31
Merchandise
347,436 GBP2023-12-31
291,659 GBP2022-12-31
Value of work in progress
24,079 GBP2023-12-31
36,165 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,060,801 GBP2023-12-31
1,386,076 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
138,310 GBP2023-12-31
Prepayments
Current
202,360 GBP2023-12-31
178,076 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
3,196,531 GBP2023-12-31
2,041,767 GBP2022-12-31
Non-current
181,499 GBP2023-12-31
265,150 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
40,863 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,519 GBP2023-12-31
13,519 GBP2022-12-31
Trade Creditors/Trade Payables
Current
518,653 GBP2023-12-31
517,231 GBP2022-12-31
Corporation Tax Payable
Current
191,592 GBP2023-12-31
57,099 GBP2022-12-31
Other Taxation & Social Security Payable
Current
45,366 GBP2023-12-31
48,969 GBP2022-12-31
Other Creditors
Current
1,584,195 GBP2023-12-31
576,017 GBP2022-12-31
Accrued Liabilities
Current
290,311 GBP2023-12-31
184,474 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
66,959 GBP2023-12-31
80,477 GBP2022-12-31
Between one and five year, hire purchase agreements
66,959 GBP2023-12-31
80,477 GBP2022-12-31
hire purchase agreements
80,478 GBP2023-12-31
93,996 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,884 GBP2023-12-31
20,369 GBP2022-12-31
Between one and five year
2,631 GBP2023-12-31
19,515 GBP2022-12-31
All periods
19,515 GBP2023-12-31
39,884 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
462,169 GBP2023-12-31
460,759 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31