Turnover/Revenue
29,405,679 GBP2023-01-01 ~ 2023-12-31
24,188,040 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,780,654 GBP2023-01-01 ~ 2023-12-31
-14,328,978 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,625,025 GBP2023-01-01 ~ 2023-12-31
9,859,062 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,508,163 GBP2023-01-01 ~ 2023-12-31
-5,922,438 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,261,434 GBP2023-01-01 ~ 2023-12-31
4,390,803 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
213,256 GBP2023-01-01 ~ 2023-12-31
5,031 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,029 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,505,074 GBP2023-01-01 ~ 2023-12-31
4,411,245 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,116,610 GBP2023-01-01 ~ 2023-12-31
3,546,685 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
16,860 GBP2023-12-31
67,440 GBP2022-12-31
Property, Plant & Equipment
5,075,423 GBP2023-12-31
3,730,045 GBP2022-12-31
Fixed Assets
5,092,283 GBP2023-12-31
3,797,485 GBP2022-12-31
Total Inventories
1,980,292 GBP2023-12-31
1,816,238 GBP2022-12-31
Debtors
5,556,075 GBP2023-12-31
3,656,256 GBP2022-12-31
Cash at bank and in hand
4,188,160 GBP2023-12-31
3,980,010 GBP2022-12-31
Current Assets
11,724,527 GBP2023-12-31
9,452,504 GBP2022-12-31
Net Current Assets/Liabilities
7,470,577 GBP2023-12-31
6,961,540 GBP2022-12-31
Total Assets Less Current Liabilities
12,562,860 GBP2023-12-31
10,759,025 GBP2022-12-31
Creditors
Amounts falling due after one year
-835,780 GBP2023-12-31
-608,271 GBP2022-12-31
Net Assets/Liabilities
10,987,488 GBP2023-12-31
9,470,878 GBP2022-12-31
Equity
Called up share capital
240,000 GBP2023-12-31
240,000 GBP2022-12-31
240,000 GBP2021-12-31
Retained earnings (accumulated losses)
10,747,488 GBP2023-12-31
9,230,878 GBP2022-12-31
7,284,193 GBP2021-12-31
Equity
10,987,488 GBP2023-12-31
9,470,878 GBP2022-12-31
7,524,193 GBP2021-12-31
Dividends Paid
-2,600,000 GBP2023-01-01 ~ 2023-12-31
-1,600,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,116,610 GBP2023-01-01 ~ 2023-12-31
3,546,685 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
934,425 GBP2023-01-01 ~ 2023-12-31
696,156 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,380 GBP2023-01-01 ~ 2023-12-31
5,750 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
329,644 GBP2023-01-01 ~ 2023-12-31
238,185 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,644,518 GBP2023-01-01 ~ 2023-12-31
3,228,434 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
334,076 GBP2023-01-01 ~ 2023-12-31
298,958 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,053 GBP2023-01-01 ~ 2023-12-31
58,530 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,045,647 GBP2023-01-01 ~ 2023-12-31
3,585,922 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
102023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Average Number of Employees
1182023-01-01 ~ 2023-12-31
1142022-01-01 ~ 2022-12-31
Current Tax for the Period
1,166,143 GBP2023-01-01 ~ 2023-12-31
698,138 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
59,716 GBP2023-01-01 ~ 2023-12-31
222,156 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,293,692 GBP2023-01-01 ~ 2023-12-31
838,137 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,061,490 GBP2023-12-31
1,061,490 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,044,630 GBP2023-12-31
994,050 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
50,580 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
16,860 GBP2023-12-31
67,440 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,656,138 GBP2023-12-31
2,656,138 GBP2022-12-31
Tools/Equipment for furniture and fittings
84,264 GBP2023-12-31
125,806 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,424,242 GBP2023-12-31
12,219,662 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-135,560 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,611,224 GBP2023-12-31
2,565,249 GBP2022-12-31
Tools/Equipment for furniture and fittings
76,502 GBP2023-12-31
108,064 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,348,819 GBP2023-12-31
8,489,617 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
45,975 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
2,588 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
934,425 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,223 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
44,914 GBP2023-12-31
90,889 GBP2022-12-31
Tools/Equipment for furniture and fittings
7,762 GBP2023-12-31
17,742 GBP2022-12-31
Raw materials and consumables
1,980,292 GBP2023-12-31
1,816,238 GBP2022-12-31
Trade Debtors/Trade Receivables
3,746,509 GBP2023-12-31
3,370,638 GBP2022-12-31
Amounts owed by group undertakings and participating interests
21,553 GBP2023-12-31
21,553 GBP2022-12-31
Other Debtors
1,788,013 GBP2023-12-31
264,065 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,787,816 GBP2023-12-31
1,623,132 GBP2022-12-31
Amounts owed to group undertakings and participating interests
Amounts falling due within one year
3,243 GBP2023-12-31
3,243 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
736,614 GBP2023-12-31
390,682 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
99,016 GBP2023-12-31
80,909 GBP2022-12-31
Other Creditors
Amounts falling due within one year
9,334 GBP2023-12-31
12,188 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
617,927 GBP2023-12-31
380,810 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
739,592 GBP2023-12-31
679,876 GBP2022-12-31
Deferred Tax Liabilities
739,592 GBP2023-12-31
679,876 GBP2022-12-31
457,720 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180,000 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
180,000 GBP2023-01-01 ~ 2023-12-31
180,000 GBP2022-01-01 ~ 2022-12-31
Par Value of Share
Class 2 ordinary share
1 GBP/shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
60,000 shares2023-12-31
Nominal value of allotted share capital
Class 2 ordinary share
60,000 GBP2023-01-01 ~ 2023-12-31
60,000 GBP2022-01-01 ~ 2022-12-31