Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
42,882,512 GBP2023-01-01 ~ 2023-12-31
48,455,124 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
34,881,596 GBP2023-01-01 ~ 2023-12-31
37,543,433 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,000,916 GBP2023-01-01 ~ 2023-12-31
10,911,691 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
4,852,268 GBP2023-01-01 ~ 2023-12-31
5,742,346 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,623,883 GBP2023-01-01 ~ 2023-12-31
4,213,611 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,524,765 GBP2023-01-01 ~ 2023-12-31
955,734 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
93,797 GBP2023-01-01 ~ 2023-12-31
28,459 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,430,968 GBP2023-01-01 ~ 2023-12-31
927,275 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
363,584 GBP2023-01-01 ~ 2023-12-31
36,557 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,067,384 GBP2023-01-01 ~ 2023-12-31
890,718 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,067,384 GBP2023-01-01 ~ 2023-12-31
890,718 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
11,079 GBP2023-12-31
15,015 GBP2022-12-31
Property, Plant & Equipment
4,602,481 GBP2023-12-31
5,592,356 GBP2022-12-31
Fixed Assets - Investments
50 GBP2023-12-31
50 GBP2022-12-31
Fixed Assets
4,613,610 GBP2023-12-31
5,607,421 GBP2022-12-31
Total Inventories
2,243,092 GBP2023-12-31
2,976,066 GBP2022-12-31
Debtors
11,839,176 GBP2023-12-31
6,425,396 GBP2022-12-31
Cash at bank and in hand
13,699 GBP2023-12-31
2,497 GBP2022-12-31
Current Assets
14,095,967 GBP2023-12-31
9,403,959 GBP2022-12-31
Creditors
Current
9,524,450 GBP2023-12-31
6,766,372 GBP2022-12-31
Net Current Assets/Liabilities
4,571,517 GBP2023-12-31
2,637,587 GBP2022-12-31
Total Assets Less Current Liabilities
9,185,127 GBP2023-12-31
8,245,008 GBP2022-12-31
Creditors
Non-current
-335,497 GBP2023-12-31
-458,786 GBP2022-12-31
Net Assets/Liabilities
8,671,459 GBP2023-12-31
7,604,075 GBP2022-12-31
Equity
Called up share capital
38,802 GBP2023-12-31
38,802 GBP2022-12-31
38,802 GBP2021-12-31
Retained earnings (accumulated losses)
8,632,657 GBP2023-12-31
7,565,273 GBP2022-12-31
6,674,555 GBP2021-12-31
Equity
8,671,459 GBP2023-12-31
7,604,075 GBP2022-12-31
6,713,357 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,067,384 GBP2023-01-01 ~ 2023-12-31
890,718 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-52,199 GBP2023-12-31
-256,757 GBP2022-12-31
Wages/Salaries
4,061,277 GBP2023-01-01 ~ 2023-12-31
4,601,004 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
393,127 GBP2023-01-01 ~ 2023-12-31
500,601 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
310,099 GBP2023-01-01 ~ 2023-12-31
386,156 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,764,503 GBP2023-01-01 ~ 2023-12-31
5,487,761 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1662023-01-01 ~ 2023-12-31
1962022-01-01 ~ 2022-12-31
Director Remuneration
336,357 GBP2023-01-01 ~ 2023-12-31
342,895 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
523,161 GBP2023-01-01 ~ 2023-12-31
493,643 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,105 GBP2023-01-01 ~ 2023-12-31
27,554 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
367,560 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
336,578 GBP2023-01-01 ~ 2023-12-31
176,182 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
853,271 GBP2022-12-31
Development expenditure
30,089 GBP2022-12-31
Intangible Assets - Gross Cost
883,360 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
853,271 GBP2023-12-31
853,271 GBP2022-12-31
Development expenditure
19,010 GBP2023-12-31
15,074 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
872,281 GBP2023-12-31
868,345 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,936 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,936 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
11,079 GBP2023-12-31
15,015 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,096,424 GBP2023-12-31
5,781,354 GBP2022-12-31
Plant and equipment
3,688,159 GBP2023-12-31
5,292,253 GBP2022-12-31
Motor vehicles
1,898,599 GBP2023-12-31
1,806,220 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,687,960 GBP2023-12-31
12,884,605 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-921,053 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-2,080,105 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-3,001,158 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,445,250 GBP2023-12-31
1,603,876 GBP2022-12-31
Plant and equipment
2,921,928 GBP2023-12-31
4,025,338 GBP2022-12-31
Motor vehicles
1,713,523 GBP2023-12-31
1,658,257 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,085,479 GBP2023-12-31
7,292,249 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
113,852 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
354,043 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
55,266 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
523,161 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-272,478 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-1,457,453 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,729,931 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,651,174 GBP2023-12-31
4,177,478 GBP2022-12-31
Plant and equipment
766,231 GBP2023-12-31
1,266,915 GBP2022-12-31
Motor vehicles
185,076 GBP2023-12-31
147,963 GBP2022-12-31
Finished Goods
2,243,092 GBP2023-12-31
2,976,066 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,257,893 GBP2023-12-31
5,834,682 GBP2022-12-31
Other Debtors
Current
133 GBP2023-12-31
88 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
98,942 GBP2023-12-31
Prepayments/Accrued Income
Current
6,480,664 GBP2023-12-31
588,752 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,839,176 GBP2023-12-31
6,425,396 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
199,274 GBP2023-12-31
414,875 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
40,943 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,682,622 GBP2023-12-31
1,881,529 GBP2022-12-31
Amounts owed to group undertakings
Current
7,094,142 GBP2023-12-31
4,230,212 GBP2022-12-31
Corporation Tax Payable
Current
351,157 GBP2023-12-31
-16,396 GBP2022-12-31
Other Taxation & Social Security Payable
Current
106,755 GBP2023-12-31
117,671 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
90,500 GBP2023-12-31
25,786 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
335,497 GBP2023-12-31
458,786 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
147,075 GBP2023-12-31
158,118 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
199,274 GBP2023-12-31
414,875 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
153,698 GBP2023-12-31
155,182 GBP2022-12-31
Non-current, Between two and five year
181,799 GBP2023-12-31
303,604 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
960 GBP2023-12-31
28,535 GBP2022-12-31
Between one and five year
960 GBP2023-12-31
1,920 GBP2022-12-31
All periods
1,920 GBP2023-12-31
30,455 GBP2022-12-31
Bank Overdrafts
Secured
52,199 GBP2023-12-31
256,757 GBP2022-12-31
Bank Borrowings
Secured
482,572 GBP2023-12-31
616,904 GBP2022-12-31
Total Borrowings
Secured
534,771 GBP2023-12-31
914,604 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
178,171 GBP2023-12-31
182,147 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
178,171 GBP2023-12-31
182,147 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,802 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,067,384 GBP2023-01-01 ~ 2023-12-31