Cost of Sales
-69,393,314 GBP2023-01-01 ~ 2023-12-31
-78,378,455 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-15,409,035 GBP2023-01-01 ~ 2023-12-31
-14,076,056 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
186,389 GBP2023-01-01 ~ 2023-12-31
6,878,333 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
59,253 GBP2023-01-01 ~ 2023-12-31
2,095,391 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,079,531 GBP2023-12-31
4,589,472 GBP2022-12-31
Property, Plant & Equipment
2,701,790 GBP2023-12-31
2,937,020 GBP2022-12-31
Fixed Assets - Investments
7,978,036 GBP2023-12-31
2 GBP2022-12-31
Debtors
12,082,015 GBP2023-12-31
18,391,558 GBP2022-12-31
Cash at bank and in hand
5,863,383 GBP2023-12-31
1,767,565 GBP2022-12-31
Equity
Called up share capital
2,000,100 GBP2023-12-31
2,000,000 GBP2022-12-31
2,000,000 GBP2021-12-31
Share premium
11,582,346 GBP2023-12-31
9,860,546 GBP2022-12-31
9,860,546 GBP2021-12-31
Retained earnings (accumulated losses)
16,270,517 GBP2023-12-31
16,211,264 GBP2022-12-31
14,115,873 GBP2021-12-31
Equity
29,852,963 GBP2023-12-31
28,071,810 GBP2022-12-31
25,976,419 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
59,253 GBP2023-01-01 ~ 2023-12-31
2,095,391 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
100 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,721,900 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
83,600 GBP2023-01-01 ~ 2023-12-31
71,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1272023-01-01 ~ 2023-12-31
1302022-01-01 ~ 2022-12-31
Wages/Salaries
5,694,491 GBP2023-01-01 ~ 2023-12-31
5,352,275 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
228,956 GBP2023-01-01 ~ 2023-12-31
184,669 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,489,005 GBP2023-01-01 ~ 2023-12-31
6,167,015 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
478,354 GBP2023-01-01 ~ 2023-12-31
524,836 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,512 GBP2023-01-01 ~ 2023-12-31
-9,758 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
35,280 GBP2023-01-01 ~ 2023-12-31
2,427,201 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
5,099,413 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,019,882 GBP2023-12-31
509,941 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
509,941 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
4,079,531 GBP2023-12-31
4,589,472 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
668,831 GBP2023-12-31
668,831 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
270,473 GBP2023-12-31
151,898 GBP2022-12-31
Plant and equipment
1,924,336 GBP2023-12-31
1,635,056 GBP2022-12-31
Computers
552,893 GBP2023-12-31
549,238 GBP2022-12-31
Motor vehicles
138,327 GBP2023-12-31
261,160 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,075,676 GBP2023-12-31
4,652,356 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-44,931 GBP2023-01-01 ~ 2023-12-31
Computers
-4,030 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-122,833 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-171,794 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
35,680 GBP2023-12-31
17,840 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
95,136 GBP2023-12-31
47,116 GBP2022-12-31
Plant and equipment
1,086,554 GBP2023-12-31
839,504 GBP2022-12-31
Computers
152,740 GBP2023-12-31
45,770 GBP2022-12-31
Motor vehicles
119,793 GBP2023-12-31
211,179 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,373,886 GBP2023-12-31
1,715,336 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
17,840 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
48,020 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
258,959 GBP2023-01-01 ~ 2023-12-31
Computers
111,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,455 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
779,330 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,909 GBP2023-01-01 ~ 2023-12-31
Computers
-4,030 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-104,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-120,780 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
633,151 GBP2023-12-31
650,991 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
175,337 GBP2023-12-31
104,782 GBP2022-12-31
Plant and equipment
837,782 GBP2023-12-31
795,552 GBP2022-12-31
Computers
400,153 GBP2023-12-31
503,468 GBP2022-12-31
Motor vehicles
18,534 GBP2023-12-31
49,981 GBP2022-12-31
Finished Goods/Goods for Resale
12,572,012 GBP2023-12-31
20,916,879 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
11,408,633 GBP2023-12-31
17,313,105 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
476,446 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
107,304 GBP2023-12-31
164,556 GBP2022-12-31
Other Debtors
Current
79 GBP2023-12-31
779,208 GBP2022-12-31
Prepayments/Accrued Income
Current
89,553 GBP2023-12-31
134,689 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
822,313 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,828,006 GBP2023-12-31
12,004,610 GBP2022-12-31
Amounts owed to group undertakings
Current
1,943,189 GBP2023-12-31
3,334,037 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
111,933 GBP2022-12-31
Other Taxation & Social Security Payable
Current
860,544 GBP2023-12-31
2,688,262 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,576,920 GBP2023-12-31
820,929 GBP2022-12-31
Other Remaining Borrowings
Non-current
9,191,095 GBP2023-12-31
2,545,333 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
822,313 GBP2022-12-31
Total Borrowings
9,191,095 GBP2023-12-31
3,367,646 GBP2022-12-31
Current
0 GBP2023-12-31
822,313 GBP2022-12-31
Non-current
9,191,095 GBP2023-12-31
2,545,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
433,075 GBP2023-12-31
366,598 GBP2022-12-31
Between two and five year
787,357 GBP2023-12-31
1,466,392 GBP2022-12-31
More than five year
0 GBP2023-12-31
316,781 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,220,432 GBP2023-12-31
2,149,771 GBP2022-12-31