Cost of Sales
-20,957,000 GBP2023-01-01 ~ 2023-12-31
-20,917,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
501,000 GBP2023-01-01 ~ 2023-12-31
1,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-4,000 GBP2022-01-01 ~ 2022-12-31
4,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
191,000 GBP2023-01-01 ~ 2023-12-31
-110,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
191,000 GBP2023-01-01 ~ 2023-12-31
-110,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
378,000 GBP2023-01-01 ~ 2023-12-31
-131,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
243,000 GBP2023-12-31
292,000 GBP2022-12-31
Property, Plant & Equipment
4,733,000 GBP2023-12-31
4,377,000 GBP2022-12-31
Fixed Assets - Investments
0 GBP2023-12-31
88,000 GBP2022-12-31
Fixed Assets
4,976,000 GBP2023-12-31
4,757,000 GBP2022-12-31
Debtors
4,422,000 GBP2023-12-31
4,337,000 GBP2022-12-31
Cash at bank and in hand
937,000 GBP2023-12-31
947,000 GBP2022-12-31
Current Assets
9,195,000 GBP2023-12-31
8,541,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,982,000 GBP2023-12-31
-7,487,000 GBP2022-12-31
Net Current Assets/Liabilities
1,213,000 GBP2023-12-31
1,054,000 GBP2022-12-31
Total Assets Less Current Liabilities
6,189,000 GBP2023-12-31
5,811,000 GBP2022-12-31
Equity
Called up share capital
24,205,000 GBP2023-12-31
24,205,000 GBP2022-12-31
24,205,000 GBP2021-12-31
Other miscellaneous reserve
154,000 GBP2023-12-31
154,000 GBP2022-12-31
154,000 GBP2021-12-31
Retained earnings (accumulated losses)
-18,170,000 GBP2023-12-31
-18,548,000 GBP2022-12-31
-18,417,000 GBP2021-12-31
Equity
6,189,000 GBP2023-12-31
5,811,000 GBP2022-12-31
5,942,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
191,000 GBP2023-01-01 ~ 2023-12-31
-110,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-131,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
44,000 GBP2023-01-01 ~ 2023-12-31
39,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Wages/Salaries
2,014,000 GBP2023-01-01 ~ 2023-12-31
1,901,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
257,000 GBP2023-01-01 ~ 2023-12-31
83,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,471,000 GBP2023-01-01 ~ 2023-12-31
2,170,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
488,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
245,000 GBP2023-12-31
196,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
49,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,983,000 GBP2023-12-31
1,900,000 GBP2022-12-31
Plant and equipment
4,611,000 GBP2023-12-31
5,527,000 GBP2022-12-31
Motor vehicles
73,000 GBP2023-12-31
20,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,344,000 GBP2023-12-31
7,900,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,536,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,557,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
81,000 GBP2023-12-31
69,000 GBP2022-12-31
Plant and equipment
2,502,000 GBP2023-12-31
3,439,000 GBP2022-12-31
Motor vehicles
28,000 GBP2023-12-31
15,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,611,000 GBP2023-12-31
3,523,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
27,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
444,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
484,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,381,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,396,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,902,000 GBP2023-12-31
1,831,000 GBP2022-12-31
Plant and equipment
2,109,000 GBP2023-12-31
2,088,000 GBP2022-12-31
Motor vehicles
45,000 GBP2023-12-31
5,000 GBP2022-12-31
Finished Goods/Goods for Resale
3,539,000 GBP2023-12-31
2,924,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,680,000 GBP2023-12-31
3,211,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
53,000 GBP2023-12-31
74,000 GBP2022-12-31
Other Debtors
Current
1,339,000 GBP2023-12-31
839,000 GBP2022-12-31
Prepayments/Accrued Income
Current
350,000 GBP2023-12-31
213,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,422,000 GBP2023-12-31
4,337,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,117,000 GBP2023-12-31
1,071,000 GBP2022-12-31
Amounts owed to group undertakings
Current
6,130,000 GBP2023-12-31
5,301,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
43,000 GBP2023-12-31
50,000 GBP2022-12-31
Other Creditors
Current
0 GBP2023-12-31
1,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
692,000 GBP2023-12-31
1,064,000 GBP2022-12-31
Creditors
Current
7,982,000 GBP2023-12-31
7,487,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
526,000 GBP2023-12-31
339,000 GBP2022-12-31
Between two and five year
916,000 GBP2023-12-31
463,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,442,000 GBP2023-12-31
802,000 GBP2022-12-31