Average Number of Employees
512023-01-01 ~ 2023-12-31
472022-01-01 ~ 2022-12-31
Turnover/Revenue
16,258,605 GBP2023-01-01 ~ 2023-12-31
13,980,469 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,681,985 GBP2023-01-01 ~ 2023-12-31
-9,163,805 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,576,620 GBP2023-01-01 ~ 2023-12-31
4,816,664 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,491,847 GBP2023-01-01 ~ 2023-12-31
-3,962,615 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,084,773 GBP2023-01-01 ~ 2023-12-31
854,049 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
55,451 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,025,157 GBP2023-01-01 ~ 2023-12-31
790,428 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,658,426 GBP2023-12-31
3,286,150 GBP2022-12-31
2,985,603 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
752,276 GBP2023-01-01 ~ 2023-12-31
600,547 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-380,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,400,891 GBP2023-12-31
2,275,305 GBP2022-12-31
Fixed Assets
2,400,891 GBP2023-12-31
2,275,305 GBP2022-12-31
Total Inventories
2,880,305 GBP2023-12-31
2,952,497 GBP2022-12-31
Debtors
Current
2,045,134 GBP2023-12-31
2,491,247 GBP2022-12-31
Cash at bank and in hand
1,052,039 GBP2023-12-31
1,846,983 GBP2022-12-31
Current Assets
5,977,478 GBP2023-12-31
7,290,727 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,404,796 GBP2023-12-31
-4,869,752 GBP2022-12-31
Net Current Assets/Liabilities
3,572,682 GBP2023-12-31
2,420,975 GBP2022-12-31
Total Assets Less Current Liabilities
5,973,573 GBP2023-12-31
4,696,280 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,835,077 GBP2023-12-31
-930,060 GBP2022-12-31
Net Assets/Liabilities
4,003,211 GBP2023-12-31
3,630,935 GBP2022-12-31
Equity
Called up share capital
40,400 GBP2023-12-31
40,400 GBP2022-12-31
Revaluation reserve
304,385 GBP2023-12-31
304,385 GBP2022-12-31
Equity
4,003,211 GBP2023-12-31
3,630,935 GBP2022-12-31
Audit Fees/Expenses
17,500 GBP2023-01-01 ~ 2023-12-31
17,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,262,967 GBP2023-01-01 ~ 2023-12-31
2,106,448 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
279,958 GBP2023-01-01 ~ 2023-12-31
268,721 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,686,916 GBP2023-01-01 ~ 2023-12-31
2,496,236 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
265,723 GBP2023-01-01 ~ 2023-12-31
209,516 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
256,290 GBP2023-01-01 ~ 2023-12-31
150,181 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
380,000 GBP2023-01-01 ~ 2023-12-31
300,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
164,792 GBP2023-12-31
164,792 GBP2022-12-31
Plant and equipment
645,371 GBP2023-12-31
383,116 GBP2022-12-31
Other
987,192 GBP2023-12-31
1,080,479 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,292,563 GBP2023-12-31
3,123,595 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-251,559 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-251,559 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
170,487 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
848,291 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
85,611 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
294,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-251,559 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-251,559 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
256,098 GBP2023-12-31
Other
501,977 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
891,673 GBP2023-12-31
Property, Plant & Equipment
Buildings
94,956 GBP2023-12-31
124,307 GBP2022-12-31
Plant and equipment
389,273 GBP2023-12-31
212,629 GBP2022-12-31
Other
485,215 GBP2023-12-31
468,666 GBP2022-12-31
Finished Goods/Goods for Resale
2,880,305 GBP2023-12-31
2,952,497 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,008,065 GBP2023-12-31
2,437,282 GBP2022-12-31
Other Debtors
Current
4,679 GBP2023-12-31
4,100 GBP2022-12-31
Prepayments/Accrued Income
Current
32,390 GBP2023-12-31
49,865 GBP2022-12-31
Cash and Cash Equivalents
1,052,039 GBP2023-12-31
1,846,983 GBP2022-12-31
Bank Borrowings
Current
61,819 GBP2023-12-31
58,994 GBP2022-12-31
Other Remaining Borrowings
Current
28,658 GBP2023-12-31
30,277 GBP2022-12-31
Trade Creditors/Trade Payables
Current
920,280 GBP2023-12-31
2,311,610 GBP2022-12-31
Amounts owed to group undertakings
Current
91,698 GBP2023-12-31
1,143,000 GBP2022-12-31
Corporation Tax Payable
Current
71,848 GBP2023-12-31
115,106 GBP2022-12-31
Taxation/Social Security Payable
Current
309,891 GBP2023-12-31
412,029 GBP2022-12-31
Other Creditors
Current
17,452 GBP2023-12-31
2,568 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
903,150 GBP2023-12-31
796,168 GBP2022-12-31
Creditors
Current
2,404,796 GBP2023-12-31
4,869,752 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
61,819 GBP2023-12-31
58,994 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
90,477 GBP2023-12-31
89,271 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
965,897 GBP2023-12-31
630,895 GBP2022-12-31
Total Borrowings
1,925,554 GBP2023-12-31
1,019,331 GBP2022-12-31
Net Deferred Tax Liability/Asset
-135,285 GBP2023-12-31
-135,285 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-135,285 GBP2023-12-31
-135,285 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,400 shares2023-12-31
40,400 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
63,740 GBP2023-12-31
48,076 GBP2022-12-31
Between one and five year
53,073 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
116,813 GBP2023-12-31
48,076 GBP2022-12-31