Cost of Sales
-69,273,030 GBP2022-01-01 ~ 2022-12-31
-52,183,525 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,975,237 GBP2022-01-01 ~ 2022-12-31
-1,390,247 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
4,014,584 GBP2022-01-01 ~ 2022-12-31
5,490,128 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
3,571,690 GBP2022-01-01 ~ 2022-12-31
4,692,756 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Other
248,757 GBP2022-12-31
349,409 GBP2021-12-31
Property, Plant & Equipment
2,760,293 GBP2022-12-31
1,858,727 GBP2021-12-31
Investment Property
7,215,000 GBP2022-12-31
8,560,000 GBP2021-12-31
Fixed Assets - Investments
1,900,001 GBP2022-12-31
1,900,001 GBP2021-12-31
Fixed Assets
12,124,051 GBP2022-12-31
12,668,137 GBP2021-12-31
Debtors
19,828,449 GBP2022-12-31
18,585,650 GBP2021-12-31
Cash at bank and in hand
5,463,968 GBP2022-12-31
5,108,865 GBP2021-12-31
Current Assets
29,540,068 GBP2022-12-31
26,753,822 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-7,435,243 GBP2022-12-31
-6,298,031 GBP2021-12-31
Net Current Assets/Liabilities
22,104,825 GBP2022-12-31
20,455,791 GBP2021-12-31
Total Assets Less Current Liabilities
34,228,876 GBP2022-12-31
33,123,928 GBP2021-12-31
Net Assets/Liabilities
33,058,561 GBP2022-12-31
31,914,863 GBP2021-12-31
Equity
Called up share capital
600,000 GBP2022-12-31
600,000 GBP2021-12-31
600,000 GBP2020-12-31
Revaluation reserve
900,000 GBP2022-12-31
900,000 GBP2021-12-31
900,000 GBP2020-12-31
Capital redemption reserve
538,083 GBP2022-12-31
538,083 GBP2021-12-31
Other miscellaneous reserve
2,607,945 GBP2022-12-31
3,616,695 GBP2021-12-31
Retained earnings (accumulated losses)
28,412,533 GBP2022-12-31
26,260,085 GBP2021-12-31
Equity
33,058,561 GBP2022-12-31
31,914,863 GBP2021-12-31
26,970,229 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,889,150 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-2,427,992 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
44,414 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
942022-01-01 ~ 2022-12-31
922021-01-01 ~ 2021-12-31
Wages/Salaries
3,078,704 GBP2022-01-01 ~ 2022-12-31
2,489,650 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
479,870 GBP2022-01-01 ~ 2022-12-31
387,179 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,961,722 GBP2022-01-01 ~ 2022-12-31
3,221,543 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
297,500 GBP2022-01-01 ~ 2022-12-31
115,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,782,464 GBP2022-12-31
2,733,414 GBP2021-12-31
Plant and equipment
11,058,577 GBP2022-12-31
10,048,678 GBP2021-12-31
Computers
306,979 GBP2022-12-31
252,514 GBP2021-12-31
Motor vehicles
25,223 GBP2022-12-31
25,223 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
14,173,243 GBP2022-12-31
13,059,829 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-65,000 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-65,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,411,742 GBP2022-12-31
2,382,254 GBP2021-12-31
Plant and equipment
8,710,907 GBP2022-12-31
8,562,207 GBP2021-12-31
Computers
266,826 GBP2022-12-31
234,042 GBP2021-12-31
Motor vehicles
23,475 GBP2022-12-31
22,599 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,412,950 GBP2022-12-31
11,201,102 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
29,488 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
213,700 GBP2022-01-01 ~ 2022-12-31
Computers
32,784 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
876 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,848 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-65,000 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-65,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
370,722 GBP2022-12-31
351,160 GBP2021-12-31
Plant and equipment
2,347,670 GBP2022-12-31
1,486,471 GBP2021-12-31
Computers
40,153 GBP2022-12-31
18,472 GBP2021-12-31
Motor vehicles
1,748 GBP2022-12-31
2,624 GBP2021-12-31
Investment Property - Fair Value Model
7,215,000 GBP2022-12-31
8,560,000 GBP2021-12-31
Finished Goods/Goods for Resale
802,982 GBP2022-12-31
480,012 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
6,781,470 GBP2022-12-31
6,257,013 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
217,484 GBP2022-12-31
157,645 GBP2021-12-31
Other Debtors
Current
287,738 GBP2022-12-31
9,753 GBP2021-12-31
Prepayments/Accrued Income
Current
61,731 GBP2022-12-31
311,835 GBP2021-12-31
Other Debtors
Non-current
3,636,798 GBP2022-12-31
3,636,799 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,982,238 GBP2022-12-31
4,888,198 GBP2021-12-31
Amounts owed to group undertakings
Current
2,523,046 GBP2022-12-31
397,503 GBP2021-12-31
Other Taxation & Social Security Payable
Current
166,489 GBP2022-12-31
483,105 GBP2021-12-31
Other Creditors
Current
736,160 GBP2022-12-31
78,284 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
27,310 GBP2022-12-31
450,941 GBP2021-12-31
Creditors
Current
7,435,243 GBP2022-12-31
6,298,031 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
517,529 GBP2022-12-31
510,836 GBP2021-12-31
Between two and five year
593,840 GBP2022-12-31
1,035,747 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,111,369 GBP2022-12-31
1,546,583 GBP2021-12-31