Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,252,607 GBP2023-01-01 ~ 2023-12-31
12,598,468 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,021,432 GBP2023-01-01 ~ 2023-12-31
7,577,772 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,231,175 GBP2023-01-01 ~ 2023-12-31
5,020,696 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,666,099 GBP2023-01-01 ~ 2023-12-31
3,347,624 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,635,077 GBP2023-01-01 ~ 2023-12-31
1,726,449 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
138,136 GBP2023-01-01 ~ 2023-12-31
93,636 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,496,941 GBP2023-01-01 ~ 2023-12-31
1,632,813 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
410,518 GBP2023-01-01 ~ 2023-12-31
46,116 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,086,423 GBP2023-01-01 ~ 2023-12-31
1,586,697 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,086,423 GBP2023-01-01 ~ 2023-12-31
1,586,697 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
60,097 GBP2023-12-31
Property, Plant & Equipment
7,533,535 GBP2023-12-31
6,543,617 GBP2022-12-31
Fixed Assets - Investments
218,365 GBP2023-12-31
300 GBP2022-12-31
Fixed Assets
7,811,997 GBP2023-12-31
6,543,917 GBP2022-12-31
Total Inventories
1,322,154 GBP2023-12-31
1,449,361 GBP2022-12-31
Debtors
5,724,250 GBP2023-12-31
4,463,029 GBP2022-12-31
Cash at bank and in hand
193,898 GBP2023-12-31
13,464 GBP2022-12-31
Current Assets
7,240,302 GBP2023-12-31
5,925,854 GBP2022-12-31
Creditors
Current
3,541,574 GBP2023-12-31
3,188,876 GBP2022-12-31
Net Current Assets/Liabilities
3,698,728 GBP2023-12-31
2,736,978 GBP2022-12-31
Total Assets Less Current Liabilities
11,510,725 GBP2023-12-31
9,280,895 GBP2022-12-31
Net Assets/Liabilities
8,388,357 GBP2023-12-31
6,626,934 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
8,378,357 GBP2023-12-31
6,616,934 GBP2022-12-31
5,904,237 GBP2021-12-31
Equity
8,388,357 GBP2023-12-31
6,626,934 GBP2022-12-31
5,914,237 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-325,000 GBP2023-01-01 ~ 2023-12-31
-874,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-325,000 GBP2023-01-01 ~ 2023-12-31
-874,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,086,423 GBP2023-01-01 ~ 2023-12-31
1,586,697 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-260,997 GBP2022-12-31
Wages/Salaries
3,522,968 GBP2023-01-01 ~ 2023-12-31
3,156,331 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
367,776 GBP2023-01-01 ~ 2023-12-31
367,686 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
244,536 GBP2023-01-01 ~ 2023-12-31
203,402 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,135,280 GBP2023-01-01 ~ 2023-12-31
3,727,419 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
802023-01-01 ~ 2023-12-31
742022-01-01 ~ 2022-12-31
Director Remuneration
133,267 GBP2023-01-01 ~ 2023-12-31
146,025 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
604,158 GBP2023-01-01 ~ 2023-12-31
484,601 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-21,084 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
624,235 GBP2023-01-01 ~ 2023-12-31
310,234 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
325,000 GBP2023-01-01 ~ 2023-12-31
874,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
69,343 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
9,246 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
9,246 GBP2023-12-31
Intangible Assets
Net goodwill
60,097 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
653,408 GBP2023-12-31
396,258 GBP2022-12-31
Plant and equipment
6,085,457 GBP2023-12-31
4,829,401 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,241,294 GBP2023-12-31
9,688,914 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-50,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-50,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,919,441 GBP2023-12-31
2,457,204 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,707,759 GBP2023-12-31
3,145,297 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
10,177 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
503,933 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
604,158 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-41,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
10,177 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
643,231 GBP2023-12-31
396,258 GBP2022-12-31
Plant and equipment
3,166,016 GBP2023-12-31
2,372,197 GBP2022-12-31
Raw Materials
1,199,425 GBP2023-12-31
1,224,157 GBP2022-12-31
Value of work in progress
122,729 GBP2023-12-31
225,204 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,464,834 GBP2023-12-31
2,732,603 GBP2022-12-31
Other Debtors
Current
65,014 GBP2023-12-31
64,614 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
72,498 GBP2023-12-31
32,213 GBP2022-12-31
Prepayments/Accrued Income
Current
351,489 GBP2023-12-31
258,799 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,675,600 GBP2023-12-31
4,443,846 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
301,972 GBP2023-12-31
551,545 GBP2022-12-31
Other Remaining Borrowings
Current
5,216 GBP2023-12-31
7,824 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
253,885 GBP2023-12-31
129,896 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,235,936 GBP2023-12-31
822,935 GBP2022-12-31
Other Taxation & Social Security Payable
Current
107,251 GBP2023-12-31
98,274 GBP2022-12-31
Other Creditors
Current
23,357 GBP2023-12-31
32,411 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
598,751 GBP2023-12-31
290,577 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,213,650 GBP2023-12-31
1,515,661 GBP2022-12-31
Other Remaining Borrowings
Non-current
5,216 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
337,231 GBP2023-12-31
45,963 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
301,972 GBP2023-12-31
290,548 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
307,188 GBP2023-12-31
559,369 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
974,585 GBP2023-12-31
1,158,069 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
337,231 GBP2023-12-31
45,963 GBP2022-12-31
hire purchase agreements
591,116 GBP2023-12-31
175,859 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,587 GBP2023-12-31
26,127 GBP2022-12-31
Between one and five year
311,355 GBP2023-12-31
51,735 GBP2022-12-31
More than five year
3,797,059 GBP2023-12-31
3,932,366 GBP2022-12-31
All periods
4,127,001 GBP2023-12-31
4,010,228 GBP2022-12-31
Bank Overdrafts
Secured
260,997 GBP2022-12-31
Bank Borrowings
Secured
1,515,622 GBP2023-12-31
1,806,209 GBP2022-12-31
Total Borrowings
Secured
1,520,838 GBP2023-12-31
2,080,246 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
666,915 GBP2023-12-31
216,112 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
7,000 shares2023-12-31
Class 3 ordinary share
1,500 shares2023-12-31
Class 4 ordinary share
200 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,086,423 GBP2023-01-01 ~ 2023-12-31