Cost of Sales
-19,954,501 GBP2023-01-01 ~ 2023-12-31
-22,676,921 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,775,116 GBP2023-01-01 ~ 2023-12-31
-2,807,909 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
46 GBP2023-01-01 ~ 2023-12-31
25 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
114,881 GBP2023-01-01 ~ 2023-12-31
514,297 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
75,490 GBP2023-01-01 ~ 2023-12-31
410,171 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,896,492 GBP2023-12-31
3,945,939 GBP2022-12-31
Debtors
575,979 GBP2023-12-31
677,892 GBP2022-12-31
Cash at bank and in hand
283,124 GBP2023-12-31
362,712 GBP2022-12-31
Current Assets
6,414,051 GBP2023-12-31
5,182,299 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,149,487 GBP2023-12-31
-5,276,291 GBP2022-12-31
Net Current Assets/Liabilities
-735,436 GBP2023-12-31
-93,992 GBP2022-12-31
Total Assets Less Current Liabilities
3,161,056 GBP2023-12-31
3,851,947 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-575,000 GBP2022-12-31
Net Assets/Liabilities
3,155,509 GBP2023-12-31
3,274,989 GBP2022-12-31
Equity
Called up share capital
18,994 GBP2023-12-31
18,994 GBP2022-12-31
18,994 GBP2021-12-31
Capital redemption reserve
55,006 GBP2023-12-31
55,006 GBP2022-12-31
55,006 GBP2021-12-31
Retained earnings (accumulated losses)
3,081,509 GBP2023-12-31
3,200,989 GBP2022-12-31
2,985,788 GBP2021-12-31
Equity
3,155,509 GBP2023-12-31
3,274,989 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
75,490 GBP2023-01-01 ~ 2023-12-31
410,171 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-194,970 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-194,970 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,115 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
462023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Wages/Salaries
1,810,233 GBP2023-01-01 ~ 2023-12-31
1,795,649 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
99,897 GBP2023-01-01 ~ 2023-12-31
87,375 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,103,058 GBP2023-01-01 ~ 2023-12-31
2,091,796 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
96,709 GBP2023-01-01 ~ 2023-12-31
94,825 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,589 GBP2023-01-01 ~ 2023-12-31
-8,240 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,877,467 GBP2023-12-31
1,877,467 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
3,113,784 GBP2023-12-31
3,113,784 GBP2022-12-31
Plant and equipment
99,541 GBP2023-12-31
642,614 GBP2022-12-31
Furniture and fittings
197,510 GBP2023-12-31
383,615 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,288,302 GBP2023-12-31
6,017,480 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-547,323 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-194,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-741,574 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
435,368 GBP2023-12-31
435,368 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
727,047 GBP2023-12-31
691,301 GBP2022-12-31
Plant and equipment
80,241 GBP2023-12-31
620,191 GBP2022-12-31
Furniture and fittings
149,154 GBP2023-12-31
324,681 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,391,810 GBP2023-12-31
2,071,541 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
35,746 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
7,373 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,724 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,843 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-547,323 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-194,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-741,574 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,442,099 GBP2023-12-31
1,442,099 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,386,737 GBP2023-12-31
2,422,483 GBP2022-12-31
Plant and equipment
19,300 GBP2023-12-31
22,423 GBP2022-12-31
Furniture and fittings
48,356 GBP2023-12-31
58,934 GBP2022-12-31
Finished Goods/Goods for Resale
5,554,948 GBP2023-12-31
4,141,695 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
384,341 GBP2023-12-31
395,685 GBP2022-12-31
Other Debtors
Current
59,344 GBP2023-12-31
141,210 GBP2022-12-31
Prepayments/Accrued Income
Current
132,294 GBP2023-12-31
140,997 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
575,979 GBP2023-12-31
677,892 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,301,389 GBP2023-12-31
985,692 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,219,123 GBP2023-12-31
1,835,580 GBP2022-12-31
Corporation Tax Payable
Current
35,802 GBP2023-12-31
112,366 GBP2022-12-31
Other Taxation & Social Security Payable
Current
97,180 GBP2023-12-31
18,104 GBP2022-12-31
Other Creditors
Current
4,091,121 GBP2023-12-31
1,833,393 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
404,872 GBP2023-12-31
491,156 GBP2022-12-31
Creditors
Current
7,149,487 GBP2023-12-31
5,276,291 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
575,000 GBP2022-12-31
Bank Borrowings
425,000 GBP2023-12-31
725,000 GBP2022-12-31
Total Borrowings
1,301,389 GBP2023-12-31
1,560,692 GBP2022-12-31
Current
1,301,389 GBP2023-12-31
985,692 GBP2022-12-31
Non-current
0 GBP2023-12-31
575,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
62,915 GBP2023-12-31
62,915 GBP2022-12-31
Between two and five year
169,109 GBP2023-12-31
215,824 GBP2022-12-31
More than five year
2,030,992 GBP2023-12-31
2,047,192 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,263,016 GBP2023-12-31
2,325,931 GBP2022-12-31