Average Number of Employees
1192023-01-01 ~ 2023-12-31
1162022-01-01 ~ 2022-12-31
Turnover/Revenue
14,522,332 GBP2023-01-01 ~ 2023-12-31
14,890,727 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,379,979 GBP2023-01-01 ~ 2023-12-31
-10,851,605 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,142,353 GBP2023-01-01 ~ 2023-12-31
4,039,122 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-987,195 GBP2023-01-01 ~ 2023-12-31
-988,223 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,515,573 GBP2023-01-01 ~ 2023-12-31
-2,543,166 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
639,585 GBP2023-01-01 ~ 2023-12-31
507,733 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
391,527 GBP2023-01-01 ~ 2023-12-31
331,370 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
258,986 GBP2023-01-01 ~ 2023-12-31
363,957 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
93,236 GBP2023-01-01 ~ 2023-12-31
979,888 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
544,731 GBP2023-12-31
639,972 GBP2022-12-31
Property, Plant & Equipment
1,534,178 GBP2023-12-31
1,487,859 GBP2022-12-31
Fixed Assets - Investments
255,900 GBP2023-12-31
255,900 GBP2022-12-31
Fixed Assets
2,334,809 GBP2023-12-31
2,383,731 GBP2022-12-31
Total Inventories
2,704,649 GBP2023-12-31
3,253,706 GBP2022-12-31
Debtors
Non-current
1,713,735 GBP2023-12-31
1,816,110 GBP2022-12-31
Current
2,666,976 GBP2023-12-31
3,392,086 GBP2022-12-31
Cash at bank and in hand
515,052 GBP2023-12-31
260,809 GBP2022-12-31
Current Assets
7,600,412 GBP2023-12-31
8,722,711 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,951,245 GBP2023-12-31
-4,895,110 GBP2022-12-31
Net Current Assets/Liabilities
3,649,167 GBP2023-12-31
3,827,601 GBP2022-12-31
Total Assets Less Current Liabilities
5,983,976 GBP2023-12-31
6,211,332 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-554,858 GBP2023-12-31
-857,211 GBP2022-12-31
Net Assets/Liabilities
3,947,717 GBP2023-12-31
3,854,481 GBP2022-12-31
Equity
Called up share capital
1,340,000 GBP2023-12-31
1,340,000 GBP2022-12-31
1,340,000 GBP2022-01-01
Share premium
300,000 GBP2023-12-31
300,000 GBP2022-12-31
300,000 GBP2022-01-01
Other miscellaneous reserve
150,000 GBP2023-12-31
150,000 GBP2022-12-31
150,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,157,717 GBP2023-12-31
2,064,481 GBP2022-12-31
1,084,593 GBP2022-01-01
Equity
3,947,717 GBP2023-12-31
3,854,481 GBP2022-12-31
2,874,593 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
258,986 GBP2023-01-01 ~ 2023-12-31
363,957 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
93,236 GBP2023-01-01 ~ 2023-12-31
979,888 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,684,563 GBP2023-01-01 ~ 2023-12-31
3,816,740 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
299,036 GBP2023-01-01 ~ 2023-12-31
304,178 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,067,904 GBP2023-01-01 ~ 2023-12-31
4,262,312 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
304,485 GBP2023-01-01 ~ 2023-12-31
297,835 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
132,541 GBP2023-01-01 ~ 2023-12-31
-32,587 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
92,009 GBP2023-01-01 ~ 2023-12-31
62,960 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
150,001 GBP2023-12-31
52,501 GBP2022-12-31
Development expenditure
259,842 GBP2023-12-31
108,936 GBP2022-12-31
Goodwill
544,980 GBP2023-12-31
478,535 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
112,500 GBP2023-12-31
97,500 GBP2022-12-31
Development expenditure
176,650 GBP2023-12-31
150,906 GBP2022-12-31
Goodwill
120,942 GBP2023-12-31
66,445 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
410,092 GBP2023-12-31
314,851 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
95,241 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,383 GBP2022-12-31
Plant and equipment
288,422 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
293,805 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
175,219 GBP2022-12-31
Motor vehicles
6,923 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
190,748 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,549 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
23,695 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
56,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Buildings
233,451 GBP2023-12-31
250,168 GBP2022-12-31
Plant and equipment
1,169,407 GBP2022-12-31
Motor vehicles
68,284 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
107,284 GBP2023-12-31
281,612 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
36,115 GBP2023-12-31
66,733 GBP2022-12-31
Under hire purchased contracts or finance leases
352,554 GBP2023-12-31
570,994 GBP2022-12-31
Raw materials and consumables
1,277,816 GBP2023-12-31
1,391,583 GBP2022-12-31
Value of work in progress
20,622 GBP2023-12-31
426,832 GBP2022-12-31
Finished Goods/Goods for Resale
1,406,211 GBP2023-12-31
1,435,291 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,458,946 GBP2023-12-31
2,935,730 GBP2022-12-31
Other Debtors
Current
5,779 GBP2023-12-31
102,097 GBP2022-12-31
Prepayments/Accrued Income
Current
202,251 GBP2023-12-31
354,259 GBP2022-12-31
Cash and Cash Equivalents
515,052 GBP2023-12-31
260,809 GBP2022-12-31
Bank Borrowings
Current
247,560 GBP2023-12-31
256,300 GBP2022-12-31
Other Remaining Borrowings
Current
839,162 GBP2023-12-31
975,679 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,741,865 GBP2023-12-31
2,645,327 GBP2022-12-31
Amounts owed to group undertakings
Current
406,084 GBP2023-12-31
414,447 GBP2022-12-31
Taxation/Social Security Payable
Current
305,032 GBP2023-12-31
85,934 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
94,962 GBP2023-12-31
104,761 GBP2022-12-31
Other Creditors
Current
15 GBP2023-12-31
38,439 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
316,565 GBP2023-12-31
374,223 GBP2022-12-31
Creditors
Current
3,951,245 GBP2023-12-31
4,895,110 GBP2022-12-31
Bank Borrowings
Non-current
406,302 GBP2023-12-31
638,416 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
148,556 GBP2023-12-31
218,795 GBP2022-12-31
Creditors
Non-current
554,858 GBP2023-12-31
857,211 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
247,560 GBP2023-12-31
256,300 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,086,722 GBP2023-12-31
1,231,979 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
176,830 GBP2023-12-31
250,970 GBP2022-12-31
Non-current, Between two and five year
218,299 GBP2023-12-31
307,179 GBP2022-12-31
Total Borrowings
1,493,024 GBP2023-12-31
1,870,395 GBP2022-12-31
Minimum gross finance lease payments owing
243,518 GBP2023-12-31
323,556 GBP2022-12-31
Net Deferred Tax Liability/Asset
179,063 GBP2023-12-31
256,354 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-77,291 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
-295,841 GBP2023-12-31
-326,080 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,340,000 shares2023-12-31
1,340,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
197,344 GBP2023-12-31
196,300 GBP2022-12-31
Between one and five year
6,283 GBP2023-12-31
9,450 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
203,627 GBP2023-12-31
205,750 GBP2022-12-31