Cost of Sales
-31,367,636 GBP2023-01-01 ~ 2023-12-31
-39,137,291 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,891,472 GBP2023-01-01 ~ 2023-12-31
-6,624,130 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
2,063 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-187,855 GBP2023-01-01 ~ 2023-12-31
-145,229 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,394,591 GBP2023-01-01 ~ 2023-12-31
6,104,874 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,981,505 GBP2023-01-01 ~ 2023-12-31
5,094,120 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
5,547,808 GBP2023-01-01 ~ 2023-12-31
5,094,120 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
15,095,826 GBP2023-12-31
11,450,092 GBP2022-12-31
Debtors
8,583,292 GBP2023-12-31
9,754,811 GBP2022-12-31
Cash at bank and in hand
4,128,849 GBP2023-12-31
3,625,169 GBP2022-12-31
Current Assets
16,977,260 GBP2023-12-31
19,008,297 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,643,136 GBP2023-12-31
-8,672,245 GBP2022-12-31
Net Current Assets/Liabilities
10,334,124 GBP2023-12-31
10,336,052 GBP2022-12-31
Total Assets Less Current Liabilities
25,429,950 GBP2023-12-31
21,786,144 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,000,000 GBP2023-12-31
-3,000,000 GBP2022-12-31
Net Assets/Liabilities
19,974,950 GBP2023-12-31
16,638,144 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
4,517,734 GBP2023-12-31
951,431 GBP2022-12-31
951,431 GBP2021-12-31
Retained earnings (accumulated losses)
15,457,116 GBP2023-12-31
15,686,613 GBP2022-12-31
12,732,493 GBP2021-12-31
Equity
19,974,950 GBP2023-12-31
16,638,144 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,981,505 GBP2023-01-01 ~ 2023-12-31
5,094,120 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,140,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,211,002 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
41,640 GBP2023-01-01 ~ 2023-12-31
39,160 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
692022-01-01 ~ 2022-12-31
Wages/Salaries
2,833,167 GBP2023-01-01 ~ 2023-12-31
2,744,285 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,930 GBP2023-01-01 ~ 2023-12-31
94,306 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,233,160 GBP2023-01-01 ~ 2023-12-31
3,131,753 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
517,560 GBP2023-01-01 ~ 2023-12-31
447,970 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-34,000 GBP2023-01-01 ~ 2023-12-31
285,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,440,000 GBP2023-12-31
2,721,127 GBP2022-12-31
Plant and equipment
12,928,448 GBP2023-12-31
12,563,865 GBP2022-12-31
Furniture and fittings
1,067,235 GBP2023-12-31
866,747 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
20,435,683 GBP2023-12-31
16,151,739 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,718,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
141,007 GBP2022-12-31
Plant and equipment
4,719,123 GBP2023-12-31
4,047,921 GBP2022-12-31
Furniture and fittings
620,734 GBP2023-12-31
512,719 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,339,857 GBP2023-12-31
4,701,647 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
47,423 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
671,202 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
108,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
826,640 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
6,440,000 GBP2023-12-31
2,580,120 GBP2022-12-31
Plant and equipment
8,209,325 GBP2023-12-31
8,515,944 GBP2022-12-31
Furniture and fittings
446,501 GBP2023-12-31
354,028 GBP2022-12-31
Finished Goods/Goods for Resale
1,264,078 GBP2023-12-31
1,637,063 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,530,981 GBP2023-12-31
7,969,065 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Prepayments/Accrued Income
Current
552,311 GBP2023-12-31
285,746 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,583,292 GBP2023-12-31
9,754,811 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,497,364 GBP2023-12-31
6,604,272 GBP2022-12-31
Corporation Tax Payable
Current
209,065 GBP2023-12-31
742,118 GBP2022-12-31
Other Taxation & Social Security Payable
Current
419,285 GBP2023-12-31
469,625 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
517,422 GBP2023-12-31
856,230 GBP2022-12-31
Creditors
Current
6,643,136 GBP2023-12-31
8,672,245 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Bank Borrowings
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Total Borrowings
Non-current
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,764 GBP2023-12-31
80,560 GBP2022-12-31
Between two and five year
328,937 GBP2023-12-31
322,240 GBP2022-12-31
More than five year
0 GBP2023-12-31
6,713 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
441,701 GBP2023-12-31
409,513 GBP2022-12-31