Average Number of Employees
1762023-01-01 ~ 2023-12-31
1602022-01-01 ~ 2022-12-31
Profit/Loss
127,813 GBP2023-01-01 ~ 2023-12-31
728,688 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
487,039 GBP2023-12-31
195,049 GBP2022-12-31
Turnover/Revenue
72,985,086 GBP2023-01-01 ~ 2023-12-31
63,397,628 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
60,354,118 GBP2023-01-01 ~ 2023-12-31
54,064,618 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
12,630,968 GBP2023-01-01 ~ 2023-12-31
9,333,010 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
4,534,711 GBP2023-01-01 ~ 2023-12-31
3,390,640 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
6,479,863 GBP2023-01-01 ~ 2023-12-31
4,574,174 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,616,394 GBP2023-01-01 ~ 2023-12-31
1,368,196 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,454,353 GBP2023-01-01 ~ 2023-12-31
471,291 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
162,041 GBP2023-01-01 ~ 2023-12-31
896,905 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
289,854 GBP2023-01-01 ~ 2023-12-31
168,217 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-127,813 GBP2023-01-01 ~ 2023-12-31
728,688 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,226,230 GBP2023-12-31
1,354,043 GBP2022-12-31
625,355 GBP2021-12-31
Property, Plant & Equipment
3,295,019 GBP2023-12-31
2,342,078 GBP2022-12-31
Total Inventories
26,463,389 GBP2023-12-31
27,225,095 GBP2022-12-31
Debtors
5,294,732 GBP2023-12-31
4,474,369 GBP2022-12-31
Cash at bank and in hand
4,751,158 GBP2023-12-31
6,531,632 GBP2022-12-31
Current Assets
36,509,279 GBP2023-12-31
38,231,096 GBP2022-12-31
Creditors
Amounts falling due within one year
36,343,244 GBP2023-12-31
37,729,106 GBP2022-12-31
Net Current Assets/Liabilities
166,035 GBP2023-12-31
501,990 GBP2022-12-31
Total Assets Less Current Liabilities
3,461,054 GBP2023-12-31
2,844,068 GBP2022-12-31
Creditors
Amounts falling due after one year
738,535 GBP2023-12-31
285,726 GBP2022-12-31
Net Assets/Liabilities
2,235,480 GBP2023-12-31
2,363,293 GBP2022-12-31
Equity
Called up share capital
9,250 GBP2023-12-31
9,250 GBP2022-12-31
Capital redemption reserve
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Equity
2,235,480 GBP2023-12-31
2,363,293 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
619,207 GBP2023-01-01 ~ 2023-12-31
424,108 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
342023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Wages/Salaries
6,266,529 GBP2023-01-01 ~ 2023-12-31
5,363,623 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
570,016 GBP2023-01-01 ~ 2023-12-31
514,082 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
152,635 GBP2023-01-01 ~ 2023-12-31
127,969 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,989,180 GBP2023-01-01 ~ 2023-12-31
6,005,674 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
248,237 GBP2023-01-01 ~ 2023-12-31
235,539 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
291,990 GBP2023-01-01 ~ 2023-12-31
146,648 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
40,510 GBP2023-01-01 ~ 2023-12-31
170,412 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,535,871 GBP2023-12-31
1,125,209 GBP2022-12-31
Furniture and fittings
580,721 GBP2023-12-31
566,318 GBP2022-12-31
Motor vehicles
2,102,979 GBP2023-12-31
1,372,293 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,323,138 GBP2023-12-31
4,040,814 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-539,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,579,236 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
983,600 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
912,411 GBP2023-12-31
797,244 GBP2022-12-31
Furniture and fittings
418,965 GBP2023-12-31
359,465 GBP2022-12-31
Motor vehicles
631,512 GBP2023-12-31
542,027 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,028,119 GBP2023-12-31
1,698,736 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
115,167 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
59,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
379,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
619,207 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-289,824 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-289,824 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
918,369 GBP2023-12-31
Plant and equipment
623,460 GBP2023-12-31
327,965 GBP2022-12-31
Furniture and fittings
161,756 GBP2023-12-31
206,853 GBP2022-12-31
Motor vehicles
1,471,467 GBP2023-12-31
830,266 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
1,117,478 GBP2023-12-31
702,395 GBP2022-12-31
Under hire purchased contracts or finance leases
1,117,478 GBP2023-12-31
719,195 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
16,800 GBP2022-12-31
Raw Materials
23,979,593 GBP2023-12-31
25,179,117 GBP2022-12-31
Value of work in progress
746,864 GBP2023-12-31
517,739 GBP2022-12-31
Finished Goods
1,736,932 GBP2023-12-31
1,528,239 GBP2022-12-31
Trade Debtors/Trade Receivables
4,101,047 GBP2023-12-31
2,979,212 GBP2022-12-31
Other Debtors
1,193,685 GBP2023-12-31
1,495,157 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
24,899,509 GBP2023-12-31
27,272,868 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,397,454 GBP2023-12-31
685,935 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
21,569 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,083,739 GBP2023-12-31
238,420 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
510,323 GBP2023-12-31
334,883 GBP2022-12-31
Other Creditors
Amounts falling due within one year
2,159,313 GBP2023-12-31
886,294 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
738,535 GBP2023-12-31
285,726 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
525,379 GBP2023-12-31
354,273 GBP2022-12-31
Between one and five year
759,326 GBP2023-12-31
285,726 GBP2022-12-31
Minimum gross finance lease payments owing
1,284,705 GBP2023-12-31
639,999 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
1,248,858 GBP2023-12-31
620,609 GBP2022-12-31
Deferred Tax Liabilities
487,039 GBP2023-12-31
195,049 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
0.01 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
925,000 shares2023-12-31
925,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
144,000 GBP2023-12-31
Between one and five year
576,000 GBP2023-12-31
More than five year
648,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,368,000 GBP2023-12-31