Cost of Sales
-18,687,609 GBP2023-01-01 ~ 2023-12-31
-13,970,737 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,380,323 GBP2023-01-01 ~ 2023-12-31
-2,036,625 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
175,533 GBP2023-01-01 ~ 2023-12-31
417,583 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
127,682 GBP2023-01-01 ~ 2023-12-31
330,225 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,672,305 GBP2023-12-31
4,544,623 GBP2022-12-31
4,214,398 GBP2021-12-31
Intangible Assets
Other
4,772 GBP2023-12-31
4,772 GBP2022-12-31
Property, Plant & Equipment
2,290,309 GBP2023-12-31
2,322,406 GBP2022-12-31
Fixed Assets
2,295,081 GBP2023-12-31
2,327,178 GBP2022-12-31
Debtors
Current
693,358 GBP2023-12-31
Debtors
614,425 GBP2022-12-31
Cash at bank and in hand
4,116 GBP2023-12-31
4,116 GBP2022-12-31
Current Assets
4,120,951 GBP2023-12-31
3,919,619 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,737,227 GBP2023-12-31
-1,695,674 GBP2022-12-31
Net Current Assets/Liabilities
2,383,724 GBP2023-12-31
2,223,945 GBP2022-12-31
Total Assets Less Current Liabilities
4,678,805 GBP2023-12-31
4,551,123 GBP2022-12-31
Equity
Called up share capital
6,500 GBP2023-12-31
6,500 GBP2022-12-31
Equity
4,678,805 GBP2023-12-31
4,551,123 GBP2022-12-31
Audit Fees/Expenses
18,428 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
472022-01-01 ~ 2022-12-31
Wages/Salaries
1,254,922 GBP2023-01-01 ~ 2023-12-31
1,151,132 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,352 GBP2023-01-01 ~ 2023-12-31
24,472 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,419,541 GBP2023-01-01 ~ 2023-12-31
1,306,773 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
107,200 GBP2023-01-01 ~ 2023-12-31
132,079 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,623 GBP2023-01-01 ~ 2023-12-31
-1,565 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
4,772 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,772 GBP2023-12-31
4,772 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,986,060 GBP2023-12-31
2,986,060 GBP2022-12-31
Plant and equipment
659,757 GBP2023-12-31
648,454 GBP2022-12-31
Furniture and fittings
262,183 GBP2023-12-31
229,858 GBP2022-12-31
Computers
157,624 GBP2023-12-31
142,418 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,065,624 GBP2023-12-31
4,006,790 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
800,379 GBP2023-12-31
747,446 GBP2022-12-31
Plant and equipment
627,140 GBP2023-12-31
615,081 GBP2022-12-31
Furniture and fittings
203,328 GBP2023-12-31
185,985 GBP2022-12-31
Computers
144,468 GBP2023-12-31
135,872 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,775,315 GBP2023-12-31
1,684,384 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
52,933 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
12,059 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,343 GBP2023-01-01 ~ 2023-12-31
Computers
8,596 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,931 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,185,681 GBP2023-12-31
2,238,614 GBP2022-12-31
Plant and equipment
32,617 GBP2023-12-31
33,373 GBP2022-12-31
Furniture and fittings
58,855 GBP2023-12-31
43,873 GBP2022-12-31
Computers
13,156 GBP2023-12-31
6,546 GBP2022-12-31
Finished Goods/Goods for Resale
269,117 GBP2023-12-31
215,788 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
389,368 GBP2023-12-31
360,554 GBP2022-12-31
Other Debtors
Current
294,705 GBP2023-12-31
243,733 GBP2022-12-31
Prepayments/Accrued Income
Current
4,266 GBP2023-12-31
3,496 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
5,019 GBP2023-12-31
6,642 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
693,358 GBP2023-12-31
614,425 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
384,666 GBP2023-12-31
198,330 GBP2022-12-31
Other Remaining Borrowings
Current
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
940,573 GBP2023-12-31
1,063,196 GBP2022-12-31
Corporation Tax Payable
Current
46,183 GBP2023-12-31
88,878 GBP2022-12-31
Other Taxation & Social Security Payable
Current
122,958 GBP2023-12-31
87,423 GBP2022-12-31
Other Creditors
Current
36,782 GBP2023-12-31
51,851 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
56,065 GBP2023-12-31
55,996 GBP2022-12-31
Creditors
Current
1,737,227 GBP2023-12-31
1,695,674 GBP2022-12-31
Total Borrowings
534,666 GBP2023-12-31
348,330 GBP2022-12-31
Current
534,666 GBP2023-12-31
348,330 GBP2022-12-31