Average Number of Employees
1332023-01-01 ~ 2023-12-31
1332022-01-01 ~ 2022-12-31
Turnover/Revenue
30,613,047 GBP2023-01-01 ~ 2023-12-31
30,055,125 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,484,731 GBP2023-01-01 ~ 2023-12-31
-21,032,297 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,128,316 GBP2023-01-01 ~ 2023-12-31
9,022,828 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,824,047 GBP2023-01-01 ~ 2023-12-31
-3,938,562 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,356,361 GBP2023-01-01 ~ 2023-12-31
5,136,363 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,182 GBP2023-01-01 ~ 2023-12-31
7,699 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
12,606,812 GBP2023-01-01 ~ 2023-12-31
6,140,817 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
11,786,551 GBP2023-01-01 ~ 2023-12-31
5,289,266 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,832,777 GBP2023-12-31
3,517,069 GBP2022-12-31
Fixed Assets - Investments
4,870,860 GBP2023-12-31
4,873,034 GBP2022-12-31
Fixed Assets
8,703,637 GBP2023-12-31
8,390,103 GBP2022-12-31
Total Inventories
873,235 GBP2023-12-31
402,027 GBP2022-12-31
Debtors
Current
17,463,220 GBP2023-12-31
11,715,401 GBP2022-12-31
Cash at bank and in hand
1,207,869 GBP2023-12-31
3,756,975 GBP2022-12-31
Current Assets
19,544,324 GBP2023-12-31
15,874,403 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-21,835,773 GBP2023-12-31
-12,850,017 GBP2022-12-31
Net Current Assets/Liabilities
-2,291,449 GBP2023-12-31
3,024,386 GBP2022-12-31
Total Assets Less Current Liabilities
6,412,188 GBP2023-12-31
11,414,489 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-421,115 GBP2023-12-31
-473,208 GBP2022-12-31
Net Assets/Liabilities
5,545,568 GBP2023-12-31
10,628,252 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2022-01-01
Retained earnings (accumulated losses)
5,545,567 GBP2023-12-31
10,628,251 GBP2022-12-31
8,338,985 GBP2022-01-01
Equity
5,545,568 GBP2023-12-31
10,628,252 GBP2022-12-31
8,338,986 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
11,786,551 GBP2023-01-01 ~ 2023-12-31
5,289,266 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-16,869,235 GBP2023-01-01 ~ 2023-12-31
-3,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-16,869,235 GBP2023-01-01 ~ 2023-12-31
-3,000,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,850 GBP2023-01-01 ~ 2023-12-31
18,975 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
553,906 GBP2023-01-01 ~ 2023-12-31
440,974 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,729,242 GBP2023-01-01 ~ 2023-12-31
6,823,073 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
915,292 GBP2023-01-01 ~ 2023-12-31
845,200 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,817,793 GBP2023-01-01 ~ 2023-12-31
7,852,898 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
221,085 GBP2023-01-01 ~ 2023-12-31
110,751 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
112,298 GBP2023-01-01 ~ 2023-12-31
24,621 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
2,965,122 GBP2023-01-01 ~ 2023-12-31
1,166,755 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
16,869,235 GBP2023-01-01 ~ 2023-12-31
3,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,664,087 GBP2023-12-31
2,310,103 GBP2022-12-31
Motor vehicles
917,354 GBP2023-12-31
758,075 GBP2022-12-31
Office equipment
305,501 GBP2023-12-31
240,914 GBP2022-12-31
Other
4,377,861 GBP2023-12-31
4,285,719 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,264,803 GBP2023-12-31
7,594,811 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-47,646 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-184,133 GBP2023-01-01 ~ 2023-12-31
Other
-53,965 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-285,744 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,871,701 GBP2022-12-31
Motor vehicles
470,268 GBP2022-12-31
Office equipment
113,045 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,077,742 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
130,935 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
151,819 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
32,303 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
553,906 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-47,351 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-118,455 GBP2023-01-01 ~ 2023-12-31
Other
-33,816 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-199,622 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,955,285 GBP2023-12-31
Motor vehicles
503,632 GBP2023-12-31
Office equipment
145,348 GBP2023-12-31
Other
1,827,761 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,432,026 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
708,802 GBP2023-12-31
438,402 GBP2022-12-31
Motor vehicles
413,722 GBP2023-12-31
287,807 GBP2022-12-31
Office equipment
160,153 GBP2023-12-31
127,869 GBP2022-12-31
Other
2,550,100 GBP2023-12-31
2,662,991 GBP2022-12-31
Investments in Subsidiaries
4,690,632 GBP2023-12-31
4,690,632 GBP2022-12-31
Value of work in progress
597,103 GBP2023-12-31
181,009 GBP2022-12-31
Finished Goods/Goods for Resale
276,132 GBP2023-12-31
221,018 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,200,774 GBP2023-12-31
4,767,466 GBP2022-12-31
Other Debtors
Current
132,704 GBP2023-12-31
610,581 GBP2022-12-31
Prepayments/Accrued Income
Current
417,634 GBP2023-12-31
376,987 GBP2022-12-31
Cash and Cash Equivalents
1,207,869 GBP2023-12-31
3,756,975 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,421,911 GBP2023-12-31
1,580,335 GBP2022-12-31
Amounts owed to group undertakings
Current
18,093,397 GBP2023-12-31
9,490,373 GBP2022-12-31
Taxation/Social Security Payable
Current
368,419 GBP2023-12-31
308,970 GBP2022-12-31
Other Creditors
Current
192,056 GBP2023-12-31
166,848 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,759,990 GBP2023-12-31
1,303,491 GBP2022-12-31
Creditors
Current
21,835,773 GBP2023-12-31
12,850,017 GBP2022-12-31
Non-current
421,115 GBP2023-12-31
473,208 GBP2022-12-31
Net Deferred Tax Liability/Asset
445,505 GBP2023-12-31
313,029 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
132,476 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
459,129 GBP2023-12-31
317,017 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31