Average Number of Employees
952023-01-01 ~ 2023-12-31
1012022-01-01 ~ 2022-12-31
Turnover/Revenue
24,323,529 GBP2023-01-01 ~ 2023-12-31
23,969,634 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-21,350,346 GBP2023-01-01 ~ 2023-12-31
-19,909,705 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,973,183 GBP2023-01-01 ~ 2023-12-31
4,059,929 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,121,287 GBP2023-01-01 ~ 2023-12-31
-1,122,516 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,360,909 GBP2023-01-01 ~ 2023-12-31
-1,308,986 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
693,170 GBP2023-01-01 ~ 2023-12-31
1,629,527 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
146 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-12,712 GBP2023-01-01 ~ 2023-12-31
9,062 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
680,458 GBP2023-01-01 ~ 2023-12-31
1,638,735 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
523,822 GBP2023-01-01 ~ 2023-12-31
1,304,156 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
935,683 GBP2023-12-31
1,328,374 GBP2022-12-31
Fixed Assets
935,683 GBP2023-12-31
1,328,374 GBP2022-12-31
Total Inventories
3,750,564 GBP2023-12-31
4,609,480 GBP2022-12-31
Debtors
Current
5,442,789 GBP2023-12-31
7,428,274 GBP2022-12-31
Cash at bank and in hand
610,147 GBP2023-12-31
371,413 GBP2022-12-31
Current Assets
9,803,500 GBP2023-12-31
12,409,167 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,501,083 GBP2023-12-31
-5,661,084 GBP2022-12-31
Net Current Assets/Liabilities
7,302,417 GBP2023-12-31
6,748,083 GBP2022-12-31
Total Assets Less Current Liabilities
8,238,100 GBP2023-12-31
8,076,457 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-54,374 GBP2023-12-31
-343,559 GBP2022-12-31
Net Assets/Liabilities
8,105,951 GBP2023-12-31
7,582,129 GBP2022-12-31
Equity
Called up share capital
8,580 GBP2023-12-31
8,580 GBP2022-12-31
8,580 GBP2022-01-01
Retained earnings (accumulated losses)
8,097,371 GBP2023-12-31
7,573,549 GBP2022-12-31
6,269,393 GBP2022-01-01
Equity
8,105,951 GBP2023-12-31
7,582,129 GBP2022-12-31
6,277,973 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
523,822 GBP2023-01-01 ~ 2023-12-31
1,304,156 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
458,121 GBP2023-01-01 ~ 2023-12-31
612,248 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
610,147 GBP2023-12-31
371,413 GBP2022-12-31
1,330,940 GBP2022-01-01
Wages/Salaries
2,858,502 GBP2023-01-01 ~ 2023-12-31
2,510,348 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
255,969 GBP2023-01-01 ~ 2023-12-31
249,220 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,214,599 GBP2023-01-01 ~ 2023-12-31
2,914,094 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
130,000 GBP2023-01-01 ~ 2023-12-31
107,718 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-72,995 GBP2023-01-01 ~ 2023-12-31
-76,843 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
159,908 GBP2023-01-01 ~ 2023-12-31
311,360 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
409,838 GBP2023-12-31
410,876 GBP2022-12-31
Plant and equipment
4,386,490 GBP2023-12-31
4,334,058 GBP2022-12-31
Motor vehicles
33,422 GBP2023-12-31
33,422 GBP2022-12-31
Furniture and fittings
130,365 GBP2023-12-31
116,329 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,960,115 GBP2023-12-31
4,894,685 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-1,038 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,161,619 GBP2022-12-31
Motor vehicles
33,422 GBP2022-12-31
Furniture and fittings
97,525 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,566,311 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
432,833 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
10,904 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
458,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,594,452 GBP2023-12-31
Motor vehicles
33,422 GBP2023-12-31
Furniture and fittings
108,429 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,024,432 GBP2023-12-31
Property, Plant & Equipment
Buildings
121,709 GBP2023-12-31
137,131 GBP2022-12-31
Plant and equipment
792,038 GBP2023-12-31
1,172,439 GBP2022-12-31
Furniture and fittings
21,936 GBP2023-12-31
18,804 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
444,424 GBP2023-12-31
483,848 GBP2022-12-31
Under hire purchased contracts or finance leases
444,424 GBP2023-12-31
483,848 GBP2022-12-31
Raw materials and consumables
1,772,902 GBP2023-12-31
1,751,184 GBP2022-12-31
Finished Goods/Goods for Resale
1,838,411 GBP2023-12-31
2,740,090 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,267,289 GBP2023-12-31
6,502,171 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,010 GBP2023-12-31
461,037 GBP2022-12-31
Other Debtors
Current
84,779 GBP2023-12-31
420,096 GBP2022-12-31
Prepayments/Accrued Income
Current
75,711 GBP2023-12-31
44,970 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,390,397 GBP2023-12-31
3,189,367 GBP2022-12-31
Amounts owed to group undertakings
Current
600,861 GBP2023-12-31
1,621,652 GBP2022-12-31
Taxation/Social Security Payable
Current
75,674 GBP2023-12-31
80,924 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
285,747 GBP2023-12-31
272,485 GBP2022-12-31
Other Creditors
Current
60,530 GBP2023-12-31
394,197 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
87,874 GBP2023-12-31
102,459 GBP2022-12-31
Creditors
Current
2,501,083 GBP2023-12-31
5,661,084 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
54,374 GBP2023-12-31
343,559 GBP2022-12-31
Minimum gross finance lease payments owing
340,121 GBP2023-12-31
616,044 GBP2022-12-31
Net Deferred Tax Liability/Asset
-77,775 GBP2023-12-31
-150,769 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
72,994 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-79,760 GBP2023-12-31
-169,479 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,580 shares2023-12-31
8,580 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
55,914 GBP2023-12-31
44,750 GBP2022-12-31
Between one and five year
46,639 GBP2023-12-31
65,326 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
102,553 GBP2023-12-31
110,076 GBP2022-12-31