Average Number of Employees
582023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Turnover/Revenue
13,013,492 GBP2023-01-01 ~ 2023-12-31
8,845,339 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,541,670 GBP2023-01-01 ~ 2023-12-31
-7,199,658 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,471,822 GBP2023-01-01 ~ 2023-12-31
1,645,681 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,459,172 GBP2023-01-01 ~ 2023-12-31
-1,384,324 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,127,656 GBP2023-01-01 ~ 2023-12-31
356,321 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,137,166 GBP2023-01-01 ~ 2023-12-31
359,334 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
813,277 GBP2023-01-01 ~ 2023-12-31
339,998 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,532,494 GBP2023-12-31
1,739,510 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
1,532,496 GBP2023-12-31
1,739,512 GBP2022-12-31
Total Inventories
979,962 GBP2023-12-31
575,663 GBP2022-12-31
Debtors
Current
1,438,579 GBP2023-12-31
1,114,352 GBP2022-12-31
Cash at bank and in hand
1,151,194 GBP2023-12-31
5,283,065 GBP2022-12-31
Current Assets
3,569,735 GBP2023-12-31
6,973,080 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,942,738 GBP2023-12-31
-4,667,694 GBP2022-12-31
Net Current Assets/Liabilities
1,626,997 GBP2023-12-31
2,305,386 GBP2022-12-31
Total Assets Less Current Liabilities
3,159,493 GBP2023-12-31
4,044,898 GBP2022-12-31
Net Assets/Liabilities
2,982,746 GBP2023-12-31
3,863,795 GBP2022-12-31
Equity
Called up share capital
110,102 GBP2023-12-31
110,102 GBP2022-12-31
110,102 GBP2022-01-01
Share premium
29,953 GBP2023-12-31
29,953 GBP2022-12-31
29,953 GBP2022-01-01
Retained earnings (accumulated losses)
2,842,691 GBP2023-12-31
3,723,740 GBP2022-12-31
3,909,493 GBP2022-01-01
Equity
2,982,746 GBP2023-12-31
3,863,795 GBP2022-12-31
4,049,548 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
813,277 GBP2023-01-01 ~ 2023-12-31
339,998 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
813,277 GBP2023-01-01 ~ 2023-12-31
339,998 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
813,277 GBP2023-01-01 ~ 2023-12-31
339,998 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,694,326 GBP2023-01-01 ~ 2023-12-31
-525,751 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,694,326 GBP2023-01-01 ~ 2023-12-31
-525,751 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
15,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,850,342 GBP2023-01-01 ~ 2023-12-31
1,704,065 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
137,627 GBP2023-01-01 ~ 2023-12-31
169,159 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,028,215 GBP2023-01-01 ~ 2023-12-31
1,938,133 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
251,654 GBP2023-01-01 ~ 2023-12-31
276,858 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,356 GBP2023-01-01 ~ 2023-12-31
17,965 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
267,468 GBP2023-01-01 ~ 2023-12-31
68,273 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,694,326 GBP2023-01-01 ~ 2023-12-31
525,751 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
997,440 GBP2023-12-31
997,440 GBP2022-12-31
Plant and equipment
2,010,329 GBP2023-12-31
2,063,488 GBP2022-12-31
Furniture and fittings
214,233 GBP2023-12-31
214,233 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,222,002 GBP2023-12-31
3,275,161 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-160,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-160,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,135,670 GBP2022-12-31
Furniture and fittings
192,015 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,535,650 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
267,794 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
7,838 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
287,112 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-133,254 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-133,254 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,270,210 GBP2023-12-31
Furniture and fittings
199,853 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,689,508 GBP2023-12-31
Property, Plant & Equipment
Buildings
777,995 GBP2023-12-31
789,475 GBP2022-12-31
Plant and equipment
740,119 GBP2023-12-31
927,818 GBP2022-12-31
Furniture and fittings
14,380 GBP2023-12-31
22,218 GBP2022-12-31
Value of work in progress
55,194 GBP2023-12-31
75,811 GBP2022-12-31
Finished Goods/Goods for Resale
924,768 GBP2023-12-31
499,852 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,338,100 GBP2023-12-31
876,961 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
901 GBP2023-12-31
901 GBP2022-12-31
Other Debtors
Current
30,602 GBP2023-12-31
178,239 GBP2022-12-31
Prepayments/Accrued Income
Current
68,976 GBP2023-12-31
58,251 GBP2022-12-31
Cash and Cash Equivalents
1,151,194 GBP2023-12-31
5,283,065 GBP2022-12-31
Trade Creditors/Trade Payables
Current
409,350 GBP2023-12-31
260,335 GBP2022-12-31
Amounts owed to group undertakings
Current
6,487 GBP2022-12-31
Corporation Tax Payable
Current
325,523 GBP2023-12-31
710 GBP2022-12-31
Taxation/Social Security Payable
Current
144,077 GBP2023-12-31
659,494 GBP2022-12-31
Other Creditors
Current
50,830 GBP2023-12-31
57,715 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,012,958 GBP2023-12-31
3,682,953 GBP2022-12-31
Creditors
Current
1,942,738 GBP2023-12-31
4,667,694 GBP2022-12-31
Net Deferred Tax Liability/Asset
-176,747 GBP2023-12-31
-181,103 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,356 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-177,717 GBP2023-12-31
-181,103 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,101,020 shares2023-12-31
1,101,020 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,682 GBP2023-12-31
68,524 GBP2022-12-31
Between one and five year
110,386 GBP2023-12-31
104,723 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
166,068 GBP2023-12-31
173,247 GBP2022-12-31