Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
9,903,992 GBP2023-01-01 ~ 2023-12-31
8,911,443 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,238,906 GBP2023-01-01 ~ 2023-12-31
6,652,642 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,665,086 GBP2023-01-01 ~ 2023-12-31
2,258,801 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
432,506 GBP2023-01-01 ~ 2023-12-31
408,179 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,000,633 GBP2023-01-01 ~ 2023-12-31
765,181 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,255,347 GBP2023-01-01 ~ 2023-12-31
1,108,841 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
632 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
3,204 GBP2023-01-01 ~ 2023-12-31
3,081 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,252,775 GBP2023-01-01 ~ 2023-12-31
1,105,760 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
333,409 GBP2023-01-01 ~ 2023-12-31
170,706 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
919,366 GBP2023-01-01 ~ 2023-12-31
935,054 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
919,366 GBP2023-01-01 ~ 2023-12-31
935,054 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,062,508 GBP2023-12-31
1,760,412 GBP2022-12-31
Investment Property
286,053 GBP2023-12-31
286,053 GBP2022-12-31
Fixed Assets
2,348,561 GBP2023-12-31
2,046,465 GBP2022-12-31
Total Inventories
3,222,936 GBP2023-12-31
2,638,080 GBP2022-12-31
Debtors
1,905,038 GBP2023-12-31
2,154,837 GBP2022-12-31
Cash at bank and in hand
1,356,540 GBP2023-12-31
1,234,193 GBP2022-12-31
Current Assets
6,484,514 GBP2023-12-31
6,027,110 GBP2022-12-31
Creditors
Current
962,394 GBP2023-12-31
1,198,749 GBP2022-12-31
Net Current Assets/Liabilities
5,522,120 GBP2023-12-31
4,828,361 GBP2022-12-31
Total Assets Less Current Liabilities
7,870,681 GBP2023-12-31
6,874,826 GBP2022-12-31
Creditors
Non-current
-64,086 GBP2023-12-31
-61,621 GBP2022-12-31
Net Assets/Liabilities
7,439,692 GBP2023-12-31
6,571,313 GBP2022-12-31
Wages/Salaries
2,047,591 GBP2023-01-01 ~ 2023-12-31
1,742,758 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
206,251 GBP2023-01-01 ~ 2023-12-31
179,077 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
191,023 GBP2023-01-01 ~ 2023-12-31
138,775 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,444,865 GBP2023-01-01 ~ 2023-12-31
2,060,610 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
204,930 GBP2023-01-01 ~ 2023-12-31
187,112 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,750 GBP2023-01-01 ~ 2023-12-31
6,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
242,000 GBP2023-01-01 ~ 2023-12-31
131,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
313,194 GBP2023-01-01 ~ 2023-12-31
210,094 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
50,987 GBP2023-01-01 ~ 2023-12-31
50,219 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
30,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
30,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
859,862 GBP2023-12-31
764,516 GBP2022-12-31
Plant and equipment
2,684,576 GBP2023-12-31
2,540,587 GBP2022-12-31
Motor vehicles
62,554 GBP2023-12-31
42,335 GBP2022-12-31
Computers
262,537 GBP2023-12-31
219,549 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,869,529 GBP2023-12-31
3,566,987 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-200,737 GBP2023-01-01 ~ 2023-12-31
Computers
-6,840 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-207,577 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
264,549 GBP2023-12-31
249,258 GBP2022-12-31
Plant and equipment
1,319,180 GBP2023-12-31
1,358,221 GBP2022-12-31
Motor vehicles
38,212 GBP2023-12-31
28,397 GBP2022-12-31
Computers
185,080 GBP2023-12-31
170,699 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,807,021 GBP2023-12-31
1,806,575 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,291 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
158,603 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,815 GBP2023-01-01 ~ 2023-12-31
Computers
21,221 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
204,930 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-197,644 GBP2023-01-01 ~ 2023-12-31
Computers
-6,840 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-204,484 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
595,313 GBP2023-12-31
515,258 GBP2022-12-31
Plant and equipment
1,365,396 GBP2023-12-31
1,182,366 GBP2022-12-31
Motor vehicles
24,342 GBP2023-12-31
13,938 GBP2022-12-31
Computers
77,457 GBP2023-12-31
48,850 GBP2022-12-31
Investment Property - Fair Value Model
286,053 GBP2022-12-31
Raw Materials
1,238,864 GBP2023-12-31
1,476,883 GBP2022-12-31
Value of work in progress
570,571 GBP2023-12-31
382,142 GBP2022-12-31
Finished Goods
1,413,501 GBP2023-12-31
779,055 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,551,401 GBP2023-12-31
1,987,461 GBP2022-12-31
Other Debtors
Current
83,835 GBP2023-12-31
100,286 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
2,493 GBP2023-12-31
Prepayments/Accrued Income
Current
267,309 GBP2023-12-31
67,090 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,905,038 GBP2023-12-31
2,154,837 GBP2022-12-31
Trade Creditors/Trade Payables
Current
414,853 GBP2023-12-31
628,051 GBP2022-12-31
Corporation Tax Payable
Current
242,000 GBP2023-12-31
131,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
89,222 GBP2023-12-31
70,276 GBP2022-12-31
Other Creditors
Current
1,507 GBP2023-12-31
1,408 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
114,331 GBP2023-12-31
97,966 GBP2022-12-31
Other Creditors
Non-current
64,086 GBP2023-12-31
61,621 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,039 GBP2023-12-31
4,406 GBP2022-12-31
Between one and five year
13,200 GBP2023-12-31
639 GBP2022-12-31
All periods
16,239 GBP2023-12-31
5,045 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
366,903 GBP2023-12-31
241,892 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
628,643 shares2023-12-31
Class 2 ordinary share
40,000 shares2023-12-31
Class 3 ordinary share
200,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
919,366 GBP2023-01-01 ~ 2023-12-31