Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
41,784,694 GBP2023-01-01 ~ 2023-12-31
37,546,507 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
26,333,646 GBP2023-01-01 ~ 2023-12-31
23,839,334 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
15,451,048 GBP2023-01-01 ~ 2023-12-31
13,707,173 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
12,977,969 GBP2023-01-01 ~ 2023-12-31
10,578,553 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,719,377 GBP2023-01-01 ~ 2023-12-31
3,359,265 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
556,254 GBP2023-01-01 ~ 2023-12-31
120,547 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
2,551 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,275,631 GBP2023-01-01 ~ 2023-12-31
3,477,261 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,047,837 GBP2023-01-01 ~ 2023-12-31
466,569 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,227,794 GBP2023-01-01 ~ 2023-12-31
3,010,692 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,227,794 GBP2023-01-01 ~ 2023-12-31
3,010,692 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
29,573 GBP2023-12-31
42,348 GBP2022-12-31
Property, Plant & Equipment
8,697,470 GBP2023-12-31
8,728,734 GBP2022-12-31
Fixed Assets
8,727,043 GBP2023-12-31
8,771,082 GBP2022-12-31
Total Inventories
7,660,110 GBP2023-12-31
9,289,497 GBP2022-12-31
Debtors
21,717,229 GBP2023-12-31
15,894,751 GBP2022-12-31
Cash at bank and in hand
347,528 GBP2023-12-31
430,729 GBP2022-12-31
Current Assets
29,724,867 GBP2023-12-31
25,614,977 GBP2022-12-31
Creditors
Current
6,413,647 GBP2023-12-31
4,947,277 GBP2022-12-31
Net Current Assets/Liabilities
23,311,220 GBP2023-12-31
20,667,700 GBP2022-12-31
Total Assets Less Current Liabilities
32,038,263 GBP2023-12-31
29,438,782 GBP2022-12-31
Net Assets/Liabilities
30,526,952 GBP2023-12-31
28,299,158 GBP2022-12-31
Equity
Called up share capital
62,770 GBP2023-12-31
62,770 GBP2022-12-31
62,770 GBP2021-12-31
Retained earnings (accumulated losses)
30,464,182 GBP2023-12-31
28,236,388 GBP2022-12-31
25,225,696 GBP2021-12-31
Equity
30,526,952 GBP2023-12-31
28,299,158 GBP2022-12-31
25,288,466 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,227,794 GBP2023-01-01 ~ 2023-12-31
3,010,692 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
13,760,368 GBP2023-01-01 ~ 2023-12-31
13,100,667 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,314,675 GBP2023-01-01 ~ 2023-12-31
1,299,537 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
777,252 GBP2023-01-01 ~ 2023-12-31
723,347 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
15,852,295 GBP2023-01-01 ~ 2023-12-31
15,123,551 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3212023-01-01 ~ 2023-12-31
3302022-01-01 ~ 2022-12-31
Director Remuneration
258,205 GBP2023-01-01 ~ 2023-12-31
173,924 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
861,177 GBP2023-01-01 ~ 2023-12-31
848,645 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,500 GBP2023-01-01 ~ 2023-12-31
20,475 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
634,441 GBP2023-01-01 ~ 2023-12-31
357,179 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
818,908 GBP2023-01-01 ~ 2023-12-31
660,680 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
60,500 GBP2023-12-31
60,500 GBP2022-12-31
Computer software
469,033 GBP2023-12-31
446,793 GBP2022-12-31
Intangible Assets - Gross Cost
529,533 GBP2023-12-31
507,293 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
60,500 GBP2023-12-31
60,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
499,960 GBP2023-12-31
464,945 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
35,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,311,123 GBP2023-12-31
3,292,920 GBP2022-12-31
Plant and equipment
14,122,622 GBP2023-12-31
13,362,591 GBP2022-12-31
Furniture and fittings
489,047 GBP2023-12-31
462,251 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-18,326 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,297,426 GBP2023-12-31
1,150,107 GBP2022-12-31
Plant and equipment
7,527,446 GBP2023-12-31
6,831,091 GBP2022-12-31
Furniture and fittings
418,406 GBP2023-12-31
413,582 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
147,319 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
705,942 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,824 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,587 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,013,697 GBP2023-12-31
2,142,813 GBP2022-12-31
Plant and equipment
6,595,176 GBP2023-12-31
6,531,500 GBP2022-12-31
Furniture and fittings
70,641 GBP2023-12-31
48,669 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
37,964 GBP2023-12-31
37,964 GBP2022-12-31
Computers
23,299 GBP2023-12-31
8,003 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
17,984,055 GBP2023-12-31
17,163,729 GBP2022-12-31
Property, Plant & Equipment - Disposals
-18,326 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
37,964 GBP2023-12-31
37,964 GBP2022-12-31
Computers
5,343 GBP2023-12-31
2,251 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,286,585 GBP2023-12-31
8,434,995 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
3,092 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
861,177 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,587 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
17,956 GBP2023-12-31
5,752 GBP2022-12-31
Merchandise
348,074 GBP2022-12-31
Value of work in progress
332,490 GBP2023-12-31
416,847 GBP2022-12-31
Finished Goods
7,327,620 GBP2023-12-31
8,524,576 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,871,429 GBP2023-12-31
3,994,057 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
17,311,490 GBP2023-12-31
11,549,784 GBP2022-12-31
Other Debtors
Current
197,092 GBP2023-12-31
163,996 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
109,118 GBP2023-12-31
8,005 GBP2022-12-31
Prepayments
Current
228,100 GBP2023-12-31
178,909 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
21,717,229 GBP2023-12-31
15,894,751 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,000 GBP2023-12-31
1,457 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,219,401 GBP2023-12-31
1,368,476 GBP2022-12-31
Amounts owed to group undertakings
Current
3,629,277 GBP2023-12-31
2,698,281 GBP2022-12-31
Corporation Tax Payable
Current
284,441 GBP2023-12-31
Other Creditors
Current
830,061 GBP2023-12-31
602,521 GBP2022-12-31
Accrued Liabilities
Current
449,467 GBP2023-12-31
276,542 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
765,419 GBP2023-12-31
756,066 GBP2022-12-31
Between one and five year
1,702,359 GBP2023-12-31
2,333,800 GBP2022-12-31
All periods
2,467,778 GBP2023-12-31
3,089,866 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,511,311 GBP2023-12-31
1,139,624 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,390 shares2023-12-31
Class 2 ordinary share
2,380 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,227,794 GBP2023-01-01 ~ 2023-12-31