Cost of Sales
-8,498,026 GBP2023-01-01 ~ 2023-12-31
-7,590,819 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-82,871 GBP2023-01-01 ~ 2023-12-31
-82,446 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,965,942 GBP2023-01-01 ~ 2023-12-31
-1,879,940 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
536,642 GBP2023-01-01 ~ 2023-12-31
420,191 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
402,901 GBP2023-01-01 ~ 2023-12-31
254,466 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
402,901 GBP2023-01-01 ~ 2023-12-31
624,670 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,155,974 GBP2023-12-31
2,091,377 GBP2022-12-31
Fixed Assets - Investments
1,513 GBP2023-12-31
1,513 GBP2022-12-31
Fixed Assets
2,157,487 GBP2023-12-31
2,092,890 GBP2022-12-31
Debtors
2,100,165 GBP2023-12-31
2,136,433 GBP2022-12-31
Cash at bank and in hand
614,655 GBP2023-12-31
347,671 GBP2022-12-31
Current Assets
4,732,472 GBP2023-12-31
4,557,154 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,974,250 GBP2023-12-31
-2,030,021 GBP2022-12-31
Net Current Assets/Liabilities
2,758,222 GBP2023-12-31
2,527,133 GBP2022-12-31
Total Assets Less Current Liabilities
4,915,709 GBP2023-12-31
4,620,023 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-281,071 GBP2023-12-31
-265,577 GBP2022-12-31
Net Assets/Liabilities
4,296,969 GBP2023-12-31
4,047,033 GBP2022-12-31
Equity
Called up share capital
137,806 GBP2023-12-31
137,806 GBP2022-12-31
137,806 GBP2021-12-31
Share premium
6,000 GBP2023-12-31
6,000 GBP2022-12-31
6,000 GBP2021-12-31
Revaluation reserve
494,186 GBP2023-12-31
498,290 GBP2022-12-31
142,875 GBP2021-12-31
Capital redemption reserve
6,194 GBP2023-12-31
6,194 GBP2022-12-31
6,194 GBP2021-12-31
Retained earnings (accumulated losses)
3,652,783 GBP2023-12-31
3,398,743 GBP2022-12-31
3,379,492 GBP2021-12-31
Equity
4,296,969 GBP2023-12-31
4,047,033 GBP2022-12-31
3,672,367 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
402,901 GBP2023-01-01 ~ 2023-12-31
254,466 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,004 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-152,965 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Wages/Salaries
1,781,097 GBP2023-01-01 ~ 2023-12-31
1,668,608 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,923 GBP2023-01-01 ~ 2023-12-31
100,178 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,063,689 GBP2023-01-01 ~ 2023-12-31
1,947,588 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
510,485 GBP2023-01-01 ~ 2023-12-31
427,252 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
41,117 GBP2023-01-01 ~ 2023-12-31
182,094 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
480,000 GBP2023-12-31
480,000 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
58,619 GBP2023-12-31
48,207 GBP2022-12-31
Plant and equipment
1,100,347 GBP2023-12-31
1,084,362 GBP2022-12-31
Furniture and fittings
434,341 GBP2023-12-31
424,868 GBP2022-12-31
Motor vehicles
161,358 GBP2023-12-31
169,713 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,775,516 GBP2023-12-31
3,601,751 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-76,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-76,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
36,000 GBP2023-12-31
26,400 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
4,260 GBP2023-12-31
3,247 GBP2022-12-31
Plant and equipment
997,709 GBP2023-12-31
966,181 GBP2022-12-31
Furniture and fittings
368,093 GBP2023-12-31
341,206 GBP2022-12-31
Motor vehicles
67,519 GBP2023-12-31
103,316 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,619,542 GBP2023-12-31
1,510,374 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
9,600 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,013 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
31,528 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
26,887 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
18,259 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
163,224 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-54,056 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-54,056 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
444,000 GBP2023-12-31
453,600 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
54,359 GBP2023-12-31
44,960 GBP2022-12-31
Plant and equipment
102,638 GBP2023-12-31
118,181 GBP2022-12-31
Furniture and fittings
66,248 GBP2023-12-31
83,662 GBP2022-12-31
Motor vehicles
93,839 GBP2023-12-31
66,397 GBP2022-12-31
Investment Property - Fair Value Model
498,359 GBP2023-12-31
498,560 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,904,944 GBP2023-12-31
2,001,058 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
47,985 GBP2023-12-31
47,985 GBP2022-12-31
Other Debtors
Current
6,140 GBP2023-12-31
70,261 GBP2022-12-31
Prepayments/Accrued Income
Current
141,096 GBP2023-12-31
17,129 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,100,165 GBP2023-12-31
2,136,433 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
107,398 GBP2023-12-31
203,930 GBP2022-12-31
Other Remaining Borrowings
Current
9,330 GBP2023-12-31
12,828 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,274,013 GBP2023-12-31
1,192,042 GBP2022-12-31
Amounts owed to group undertakings
Current
1,513 GBP2023-12-31
1,513 GBP2022-12-31
Corporation Tax Payable
Current
103,485 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
114,176 GBP2023-12-31
135,605 GBP2022-12-31
Other Creditors
Current
299,658 GBP2023-12-31
396,804 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
64,677 GBP2023-12-31
87,299 GBP2022-12-31
Creditors
Current
1,974,250 GBP2023-12-31
2,030,021 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
274,267 GBP2023-12-31
249,443 GBP2022-12-31
Other Remaining Borrowings
Non-current
6,804 GBP2023-12-31
16,134 GBP2022-12-31
Creditors
Non-current
281,071 GBP2023-12-31
265,577 GBP2022-12-31
Total Borrowings
Current
9,330 GBP2023-12-31
12,828 GBP2022-12-31
Non-current
6,804 GBP2023-12-31
16,134 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
107,398 GBP2023-12-31
203,930 GBP2022-12-31
Minimum gross finance lease payments owing
381,665 GBP2023-12-31
453,373 GBP2022-12-31
Equity
Called up share capital
137,806 GBP2023-12-31
137,806 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,847 GBP2023-12-31
5,507 GBP2022-12-31
Between two and five year
35,096 GBP2023-12-31
2,265 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
54,943 GBP2023-12-31
7,772 GBP2022-12-31