Average Number of Employees
1002023-01-01 ~ 2023-12-31
902022-01-01 ~ 2022-12-31
Turnover/Revenue
14,852,183 GBP2023-01-01 ~ 2023-12-31
11,578,819 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,891,208 GBP2023-01-01 ~ 2023-12-31
-7,367,546 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,960,975 GBP2023-01-01 ~ 2023-12-31
4,211,273 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,334,144 GBP2023-01-01 ~ 2023-12-31
-3,544,516 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,684,917 GBP2023-01-01 ~ 2023-12-31
772,565 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,526 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,216,995 GBP2023-01-01 ~ 2023-12-31
814,012 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,469,663 GBP2023-01-01 ~ 2023-12-31
741,477 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
9,596 GBP2023-12-31
53,723 GBP2022-12-31
Property, Plant & Equipment
2,984,936 GBP2023-12-31
2,607,378 GBP2022-12-31
Fixed Assets
2,994,532 GBP2023-12-31
2,661,101 GBP2022-12-31
Total Inventories
4,533,664 GBP2023-12-31
3,885,135 GBP2022-12-31
Debtors
Current
4,508,837 GBP2023-12-31
3,241,924 GBP2022-12-31
Cash at bank and in hand
508,123 GBP2023-12-31
1,317,709 GBP2022-12-31
Current Assets
9,550,624 GBP2023-12-31
8,444,768 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,224,839 GBP2023-12-31
-6,970,628 GBP2022-12-31
Net Current Assets/Liabilities
2,325,785 GBP2023-12-31
1,474,140 GBP2022-12-31
Total Assets Less Current Liabilities
5,320,317 GBP2023-12-31
4,135,241 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,140,000 GBP2023-12-31
-1,550,000 GBP2022-12-31
Net Assets/Liabilities
3,894,984 GBP2023-12-31
2,425,321 GBP2022-12-31
Equity
Called up share capital
25,000 GBP2023-12-31
25,000 GBP2022-12-31
25,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,869,984 GBP2023-12-31
2,400,321 GBP2022-12-31
1,658,844 GBP2022-01-01
Equity
3,894,984 GBP2023-12-31
2,425,321 GBP2022-12-31
1,683,844 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,469,663 GBP2023-01-01 ~ 2023-12-31
741,477 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
34,160 GBP2023-01-01 ~ 2023-12-31
29,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,706,756 GBP2023-01-01 ~ 2023-12-31
3,934,506 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
489,692 GBP2023-01-01 ~ 2023-12-31
436,500 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,567,834 GBP2023-01-01 ~ 2023-12-31
4,703,514 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
132,397 GBP2023-01-01 ~ 2023-12-31
133,677 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
286,244 GBP2023-01-01 ~ 2023-12-31
154,662 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
70,036 GBP2023-12-31
70,036 GBP2022-12-31
Other
302,001 GBP2023-12-31
302,001 GBP2022-12-31
Intangible Assets - Gross Cost
372,037 GBP2023-12-31
372,037 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
362,441 GBP2023-12-31
318,314 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
44,127 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
9,596 GBP2023-12-31
16,182 GBP2022-12-31
Development expenditure
37,541 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,949,667 GBP2023-12-31
1,949,667 GBP2022-12-31
Plant and equipment
3,144,728 GBP2023-12-31
2,190,554 GBP2022-12-31
Office equipment
5,479 GBP2023-12-31
5,479 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,099,874 GBP2023-12-31
4,145,700 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,181,903 GBP2022-12-31
Office equipment
5,479 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,538,322 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
498,629 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
576,616 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,680,532 GBP2023-12-31
Office equipment
5,479 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,114,938 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,520,740 GBP2023-12-31
1,598,727 GBP2022-12-31
Plant and equipment
1,464,196 GBP2023-12-31
1,008,651 GBP2022-12-31
Raw materials and consumables
4,092,947 GBP2023-12-31
3,460,727 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,889,884 GBP2023-12-31
1,750,190 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,045,078 GBP2023-12-31
996,976 GBP2022-12-31
Other Debtors
Current
635,509 GBP2023-12-31
113,744 GBP2022-12-31
Prepayments/Accrued Income
Current
133,853 GBP2023-12-31
138,641 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
804,513 GBP2023-12-31
242,373 GBP2022-12-31
Bank Overdrafts
-4,677,450 GBP2023-12-31
-4,961,971 GBP2022-12-31
Cash and Cash Equivalents
-4,169,327 GBP2023-12-31
-3,644,262 GBP2022-12-31
Bank Overdrafts
Current
4,677,450 GBP2023-12-31
4,961,971 GBP2022-12-31
Bank Borrowings
Current
410,000 GBP2023-12-31
410,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
538,617 GBP2023-12-31
248,052 GBP2022-12-31
Amounts owed to group undertakings
Current
1,061,831 GBP2023-12-31
990,051 GBP2022-12-31
Taxation/Social Security Payable
Current
185,809 GBP2023-12-31
142,595 GBP2022-12-31
Other Creditors
Current
226,419 GBP2023-12-31
125,361 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
124,713 GBP2023-12-31
92,598 GBP2022-12-31
Creditors
Current
7,224,839 GBP2023-12-31
6,970,628 GBP2022-12-31
Bank Borrowings
Non-current
1,140,000 GBP2023-12-31
1,550,000 GBP2022-12-31
Current, Amounts falling due within one year
410,000 GBP2023-12-31
410,000 GBP2022-12-31
Non-current, Between one and two years
660,000 GBP2023-12-31
410,000 GBP2022-12-31
Non-current, Between two and five year
480,000 GBP2023-12-31
980,000 GBP2022-12-31
Total Borrowings
1,550,000 GBP2023-12-31
1,960,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-285,333 GBP2023-12-31
-159,920 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-125,413 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-351,176 GBP2023-12-31
-241,009 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2023-12-31
25,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,300 GBP2023-12-31
48,300 GBP2022-12-31
Between one and five year
193,200 GBP2023-12-31
193,200 GBP2022-12-31
More than five year
3,381,000 GBP2023-12-31
3,429,300 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,622,500 GBP2023-12-31
3,670,800 GBP2022-12-31