Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
127,951,000 GBP2023-01-01 ~ 2023-12-31
126,864,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-120,668,000 GBP2023-01-01 ~ 2023-12-31
-113,081,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,283,000 GBP2023-01-01 ~ 2023-12-31
13,783,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-4,410,000 GBP2023-01-01 ~ 2023-12-31
-4,988,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,546,000 GBP2023-01-01 ~ 2023-12-31
-2,472,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
327,000 GBP2023-01-01 ~ 2023-12-31
6,323,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,231,000 GBP2023-01-01 ~ 2023-12-31
1,503,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
943,000 GBP2023-01-01 ~ 2023-12-31
8,755,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
631,000 GBP2023-01-01 ~ 2023-12-31
6,850,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-6,194,000 GBP2023-01-01 ~ 2023-12-31
-18,863,000 GBP2022-01-01 ~ 2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
1,000,000 GBP2022-01-01
Other miscellaneous reserve
-75,265,000 GBP2023-12-31
-75,265,000 GBP2022-12-31
-75,265,000 GBP2022-01-01
Retained earnings (accumulated losses)
102,737,000 GBP2023-12-31
108,931,000 GBP2022-12-31
127,794,000 GBP2022-01-01
Equity
28,472,000 GBP2023-12-31
34,666,000 GBP2022-12-31
53,529,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
631,000 GBP2023-01-01 ~ 2023-12-31
6,850,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-6,194,000 GBP2023-01-01 ~ 2023-12-31
-18,863,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
875,000 GBP2023-01-01 ~ 2023-12-31
927,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
12,976,000 GBP2023-01-01 ~ 2023-12-31
12,798,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,329,000 GBP2023-01-01 ~ 2023-12-31
1,398,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
15,158,000 GBP2023-01-01 ~ 2023-12-31
15,032,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
345,000 GBP2023-01-01 ~ 2023-12-31
326,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
222,000 GBP2023-01-01 ~ 2023-12-31
1,663,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
1,410,000 GBP2023-12-31
1,510,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
11,988,000 GBP2023-12-31
11,997,000 GBP2022-12-31
Plant and equipment
16,877,000 GBP2023-12-31
16,187,000 GBP2022-12-31
Furniture and fittings
8,582,000 GBP2023-12-31
8,267,000 GBP2022-12-31
Computers
218,000 GBP2023-12-31
538,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
40,530,000 GBP2023-12-31
39,854,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-326,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-9,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-344,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
101,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
15,184,000 GBP2022-12-31
Furniture and fittings
7,728,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
34,289,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
392,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
182,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
759,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
115,000 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
115,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-319,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-9,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-336,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,372,000 GBP2023-12-31
Furniture and fittings
7,901,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
34,827,000 GBP2023-12-31
Raw materials and consumables
5,550,000 GBP2023-12-31
5,941,000 GBP2022-12-31
Value of work in progress
2,115,000 GBP2023-12-31
2,380,000 GBP2022-12-31
Finished Goods/Goods for Resale
1,901,000 GBP2023-12-31
1,996,000 GBP2022-12-31
Other types of inventories not specified separately
7,000 GBP2023-12-31
8,000 GBP2022-12-31
Total Inventories
9,573,000 GBP2023-12-31
10,325,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
15,341,000 GBP2023-12-31
15,465,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
25,889,000 GBP2023-12-31
28,568,000 GBP2022-12-31
Other Debtors
Current
1,024,000 GBP2023-12-31
586,000 GBP2022-12-31
Prepayments/Accrued Income
Current
533,000 GBP2023-12-31
414,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
391,000 GBP2023-12-31
1,477,000 GBP2022-12-31
Debtors
Current
43,187,000 GBP2023-12-31
46,510,000 GBP2022-12-31
Cash at bank and in hand
1,343,000 GBP2023-12-31
Cash and Cash Equivalents
1,343,000 GBP2023-12-31
Other Remaining Borrowings
Current
36,000,000 GBP2023-12-31
40,164,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,077,000 GBP2023-12-31
4,893,000 GBP2022-12-31
Other Creditors
Current
426,000 GBP2023-12-31
468,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
2,065,000 GBP2023-12-31
889,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,964,000 GBP2023-12-31
4,156,000 GBP2022-12-31
Amounts owed to group undertakings
Current
5,550,000 GBP2023-12-31
4,357,000 GBP2022-12-31
Creditors
Current
55,216,000 GBP2023-12-31
57,064,000 GBP2022-12-31
Other Creditors
Non-current
321,000 GBP2023-12-31
327,000 GBP2022-12-31
Creditors
Non-current
980,000 GBP2023-12-31
1,028,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
36,000,000 GBP2023-12-31
40,164,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
7,757,000 GBP2023-12-31
9,742,000 GBP2022-12-31
17,343,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
284,000 GBP2023-01-01 ~ 2023-12-31
996,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
339,000 GBP2023-12-31
96,000 GBP2022-12-31
Deferred Tax Liabilities
7,757,000 GBP2023-12-31
9,742,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1002023-01-01 ~ 2023-12-31