Turnover/Revenue
12,037,480 GBP2023-01-01 ~ 2023-12-31
13,291,240 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,424,431 GBP2023-01-01 ~ 2023-12-31
-11,646,658 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,613,049 GBP2023-01-01 ~ 2023-12-31
1,644,582 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,791,656 GBP2023-01-01 ~ 2023-12-31
-1,308,895 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-159,567 GBP2023-01-01 ~ 2023-12-31
205,207 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,819 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-195,706 GBP2023-01-01 ~ 2023-12-31
233,364 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-159,341 GBP2023-01-01 ~ 2023-12-31
170,045 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
79,769 GBP2023-12-31
662,258 GBP2022-12-31
Fixed Assets
79,769 GBP2023-12-31
662,258 GBP2022-12-31
Total Inventories
432,321 GBP2023-12-31
780,231 GBP2022-12-31
Debtors
2,550,439 GBP2023-12-31
2,623,914 GBP2022-12-31
Current assets - Investments
20,060 GBP2022-12-31
Cash at bank and in hand
1,354,988 GBP2023-12-31
997,754 GBP2022-12-31
Current Assets
4,337,748 GBP2023-12-31
4,421,959 GBP2022-12-31
Creditors
-3,125,678 GBP2023-12-31
-3,466,096 GBP2022-12-31
Net Current Assets/Liabilities
1,212,070 GBP2023-12-31
955,863 GBP2022-12-31
Total Assets Less Current Liabilities
1,291,839 GBP2023-12-31
1,618,121 GBP2022-12-31
Creditors
Non-current
-5,427 GBP2023-12-31
-169,674 GBP2022-12-31
Net Assets/Liabilities
1,284,558 GBP2023-12-31
1,443,899 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Share premium
59,238 GBP2023-12-31
59,238 GBP2022-12-31
59,238 GBP2021-12-31
Retained earnings (accumulated losses)
1,225,220 GBP2023-12-31
1,384,561 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-159,341 GBP2023-01-01 ~ 2023-12-31
170,045 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
39,067 GBP2023-01-01 ~ 2023-12-31
23,358 GBP2022-01-01 ~ 2022-12-31
Total Borrowings
Current, Amounts falling due within one year
-32,302 GBP2022-12-31
Audit Fees/Expenses
14,600 GBP2023-01-01 ~ 2023-12-31
14,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
891,572 GBP2023-01-01 ~ 2023-12-31
598,527 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
97,793 GBP2023-01-01 ~ 2023-12-31
69,467 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,528 GBP2023-01-01 ~ 2023-12-31
41,965 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,064,893 GBP2023-01-01 ~ 2023-12-31
709,959 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
62023-01-01 ~ 2023-12-31
62022-01-01 ~ 2022-12-31
Average Number of Employees
122023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Current Tax for the Period
-28,227 GBP2023-01-01 ~ 2023-12-31
57,160 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-37,184 GBP2023-01-01 ~ 2023-12-31
44,339 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
580,000 GBP2022-12-31
Plant and equipment
129,195 GBP2023-12-31
129,196 GBP2022-12-31
Motor vehicles
103,328 GBP2023-12-31
96,329 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
232,523 GBP2023-12-31
805,525 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-22,185 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-31,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,304 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-634,489 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
111,147 GBP2023-12-31
106,022 GBP2022-12-31
Motor vehicles
41,607 GBP2023-12-31
37,245 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
152,754 GBP2023-12-31
143,267 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,209 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
28,859 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,084 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-24,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,581 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
18,048 GBP2023-12-31
23,174 GBP2022-12-31
Motor vehicles
61,721 GBP2023-12-31
59,084 GBP2022-12-31
Land and buildings, Owned/Freehold
580,000 GBP2022-12-31
Raw Materials
432,321 GBP2023-12-31
780,231 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,359,917 GBP2023-12-31
2,449,296 GBP2022-12-31
Prepayments/Accrued Income
Current
16,602 GBP2023-12-31
19,024 GBP2022-12-31
Other Debtors
Current
145,490 GBP2023-12-31
155,594 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
28,430 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
4,652 GBP2023-12-31
4,652 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,066,181 GBP2023-12-31
1,543,614 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
32,302 GBP2022-12-31
Corporation Tax Payable
Current
57,160 GBP2022-12-31
Other Taxation & Social Security Payable
Current
44,327 GBP2023-12-31
22,117 GBP2022-12-31
Amount of value-added tax that is payable
Current
221,973 GBP2023-12-31
260,934 GBP2022-12-31
Other Creditors
Current
1,562,343 GBP2023-12-31
1,389,589 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
198,035 GBP2023-12-31
133,913 GBP2022-12-31
Creditors
Current
3,125,678 GBP2023-12-31
3,466,096 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
4,652 GBP2023-12-31
4,652 GBP2022-12-31
Between one and five year
5,427 GBP2023-12-31
10,079 GBP2022-12-31
Minimum gross finance lease payments owing
10,079 GBP2023-12-31
14,731 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
10,079 GBP2023-12-31
14,731 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,854 GBP2023-12-31
4,548 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,800 GBP2023-12-31
Between one and five year
12,600 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
29,400 GBP2023-12-31