Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
42,180,313 GBP2023-01-01 ~ 2023-12-31
39,777,466 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-40,324,003 GBP2023-01-01 ~ 2023-12-31
-37,594,832 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,856,310 GBP2023-01-01 ~ 2023-12-31
2,182,634 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,699,356 GBP2023-01-01 ~ 2023-12-31
-1,470,824 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
221,132 GBP2023-01-01 ~ 2023-12-31
754,560 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
219,085 GBP2023-01-01 ~ 2023-12-31
748,173 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
152,318 GBP2023-01-01 ~ 2023-12-31
627,304 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
152,318 GBP2023-01-01 ~ 2023-12-31
627,304 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,446,643 GBP2023-12-31
3,495,827 GBP2022-12-31
Investment Property
400,000 GBP2023-12-31
400,000 GBP2022-12-31
Fixed Assets
3,846,643 GBP2023-12-31
3,895,827 GBP2022-12-31
Total Inventories
7,377,748 GBP2023-12-31
5,091,791 GBP2022-12-31
Debtors
721,834 GBP2023-12-31
879,379 GBP2022-12-31
Cash at bank and in hand
1,174,976 GBP2023-12-31
1,893,771 GBP2022-12-31
Current Assets
9,274,558 GBP2023-12-31
7,864,941 GBP2022-12-31
Net Current Assets/Liabilities
4,404,516 GBP2023-12-31
4,272,330 GBP2022-12-31
Total Assets Less Current Liabilities
8,251,159 GBP2023-12-31
8,168,157 GBP2022-12-31
Net Assets/Liabilities
8,149,580 GBP2023-12-31
8,070,595 GBP2022-12-31
Equity
8,149,580 GBP2023-12-31
8,070,595 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-73,333 GBP2023-01-01 ~ 2023-12-31
-73,333 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-73,333 GBP2023-01-01 ~ 2023-12-31
-73,333 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
159,693 GBP2023-01-01 ~ 2023-12-31
634,679 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,256,426 GBP2023-01-01 ~ 2023-12-31
2,171,105 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
246,044 GBP2023-01-01 ~ 2023-12-31
248,624 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,528 GBP2023-01-01 ~ 2023-12-31
41,016 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,574,998 GBP2023-01-01 ~ 2023-12-31
2,460,745 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Director Remuneration
321,251 GBP2023-01-01 ~ 2023-12-31
262,838 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
75,330 GBP2023-01-01 ~ 2023-12-31
121,398 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,660 GBP2023-01-01 ~ 2023-12-31
9,360 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
62,750 GBP2023-01-01 ~ 2023-12-31
161,135 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
51,531 GBP2023-01-01 ~ 2023-12-31
142,153 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,525,000 GBP2023-12-31
3,525,000 GBP2022-12-31
Plant and equipment
44,078 GBP2023-12-31
565,888 GBP2022-12-31
Furniture and fittings
59,743 GBP2023-12-31
743,574 GBP2022-12-31
Motor vehicles
47,422 GBP2023-12-31
47,422 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,676,243 GBP2023-12-31
4,881,884 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-533,160 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-698,627 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,231,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
141,000 GBP2023-12-31
70,500 GBP2022-12-31
Plant and equipment
19,547 GBP2023-12-31
551,299 GBP2022-12-31
Furniture and fittings
21,631 GBP2023-12-31
717,530 GBP2022-12-31
Motor vehicles
47,422 GBP2023-12-31
46,728 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
229,600 GBP2023-12-31
1,386,057 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
70,500 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,408 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,728 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
694 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
75,330 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-533,160 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-698,627 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,231,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,384,000 GBP2023-12-31
3,454,500 GBP2022-12-31
Plant and equipment
24,531 GBP2023-12-31
14,589 GBP2022-12-31
Furniture and fittings
38,112 GBP2023-12-31
26,044 GBP2022-12-31
Motor vehicles
694 GBP2022-12-31
Investment Property - Fair Value Model
400,000 GBP2022-12-31
Finished Goods
7,377,748 GBP2023-12-31
5,091,791 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
459,758 GBP2023-12-31
548,839 GBP2022-12-31
Other Debtors
Current
59,377 GBP2023-12-31
191,736 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
149,409 GBP2023-12-31
Prepayments/Accrued Income
Current
53,290 GBP2023-12-31
138,804 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
721,834 GBP2023-12-31
879,379 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,196,012 GBP2023-12-31
1,928,804 GBP2022-12-31
Corporation Tax Payable
Current
62,750 GBP2023-12-31
161,135 GBP2022-12-31
Other Taxation & Social Security Payable
Current
58,241 GBP2023-12-31
67,245 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
322,981 GBP2023-12-31
523,763 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
101,579 GBP2023-12-31
97,562 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
986,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
152,318 GBP2023-01-01 ~ 2023-12-31