Cost of Sales
-2,387,200 GBP2023-01-01 ~ 2023-12-31
-1,682,435 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,198,671 GBP2023-01-01 ~ 2023-12-31
-2,580,426 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-568,148 GBP2023-01-01 ~ 2023-12-31
-372,434 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
80,613 GBP2023-01-01 ~ 2023-12-31
12,858 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-597 GBP2023-01-01 ~ 2023-12-31
-1,500 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,151,931 GBP2023-01-01 ~ 2023-12-31
1,329,282 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
903,968 GBP2023-01-01 ~ 2023-12-31
1,070,812 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,472,651 GBP2023-01-01 ~ 2023-12-31
275,169 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,509,980 GBP2023-12-31
1,460,910 GBP2022-12-31
Debtors
734,682 GBP2023-12-31
712,764 GBP2022-12-31
Current assets - Investments
2,000,000 GBP2023-12-31
2,000,000 GBP2022-12-31
Cash at bank and in hand
1,174,269 GBP2023-12-31
1,230,620 GBP2022-12-31
Current Assets
4,651,036 GBP2023-12-31
4,549,387 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-961,159 GBP2023-12-31
-1,085,591 GBP2022-12-31
Net Current Assets/Liabilities
3,689,877 GBP2023-12-31
3,463,796 GBP2022-12-31
Total Assets Less Current Liabilities
5,199,857 GBP2023-12-31
4,924,706 GBP2022-12-31
Net Assets/Liabilities
6,896,607 GBP2023-12-31
4,958,956 GBP2022-12-31
Equity
Called up share capital
2,800,586 GBP2023-12-31
2,800,586 GBP2022-12-31
2,800,586 GBP2021-12-31
Capital redemption reserve
319,091 GBP2023-12-31
319,091 GBP2022-12-31
319,091 GBP2021-12-31
Retained earnings (accumulated losses)
3,776,930 GBP2023-12-31
1,839,279 GBP2022-12-31
1,914,110 GBP2021-12-31
Equity
6,896,607 GBP2023-12-31
4,958,956 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
903,968 GBP2023-01-01 ~ 2023-12-31
1,070,812 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-535,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,550 GBP2023-01-01 ~ 2023-12-31
15,550 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
452023-01-01 ~ 2023-12-31
432022-01-01 ~ 2022-12-31
Wages/Salaries
1,447,999 GBP2023-01-01 ~ 2023-12-31
1,382,111 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
229,211 GBP2023-01-01 ~ 2023-12-31
315,512 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,827,162 GBP2023-01-01 ~ 2023-12-31
1,844,506 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
131,857 GBP2023-01-01 ~ 2023-12-31
118,099 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,750 GBP2023-01-01 ~ 2023-12-31
105,233 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
920,973 GBP2022-12-31
Plant and equipment
3,755,271 GBP2023-12-31
5,834,975 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,771,282 GBP2023-12-31
6,806,684 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,341,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-2,341,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
920,973 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,568,674 GBP2023-12-31
4,671,216 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,261,302 GBP2023-12-31
5,345,774 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
238,521 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
256,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,341,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,341,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
692,628 GBP2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
228,345 GBP2023-12-31
246,415 GBP2022-12-31
Plant and equipment
1,186,597 GBP2023-12-31
1,163,759 GBP2022-12-31
Finished Goods/Goods for Resale
397,718 GBP2023-12-31
314,554 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
648,872 GBP2023-12-31
601,538 GBP2022-12-31
Other Debtors
Current
24,279 GBP2023-12-31
37,632 GBP2022-12-31
Prepayments/Accrued Income
Current
61,531 GBP2023-12-31
73,594 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
734,682 GBP2023-12-31
712,764 GBP2022-12-31
Trade Creditors/Trade Payables
Current
486,042 GBP2023-12-31
564,714 GBP2022-12-31
Amounts owed to group undertakings
Current
35,771 GBP2023-12-31
21,463 GBP2022-12-31
Corporation Tax Payable
Current
28,859 GBP2023-12-31
65,049 GBP2022-12-31
Other Taxation & Social Security Payable
Current
29,891 GBP2023-12-31
28,353 GBP2022-12-31
Other Creditors
Current
7,013 GBP2023-12-31
6,516 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
373,583 GBP2023-12-31
399,496 GBP2022-12-31
Creditors
Current
961,159 GBP2023-12-31
1,085,591 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,524 GBP2023-12-31
26,922 GBP2022-12-31
Between two and five year
25,992 GBP2023-12-31
42,595 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
54,516 GBP2023-12-31
69,517 GBP2022-12-31