Average Number of Employees
482023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Profit/Loss
2,657,451 GBP2023-01-01 ~ 2023-12-31
3,189,728 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
573,000 GBP2023-12-31
562,000 GBP2022-12-31
Turnover/Revenue
23,055,289 GBP2023-01-01 ~ 2023-12-31
22,398,630 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
17,554,512 GBP2023-01-01 ~ 2023-12-31
15,963,049 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,500,777 GBP2023-01-01 ~ 2023-12-31
6,435,581 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
598,826 GBP2023-01-01 ~ 2023-12-31
804,696 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,809,661 GBP2023-01-01 ~ 2023-12-31
1,815,449 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,177,502 GBP2023-01-01 ~ 2023-12-31
3,869,425 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
62 GBP2023-01-01 ~ 2023-12-31
1,491 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,355,800 GBP2023-01-01 ~ 2023-12-31
3,886,251 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
698,349 GBP2023-01-01 ~ 2023-12-31
696,523 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,657,451 GBP2023-01-01 ~ 2023-12-31
3,189,728 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-01-01 ~ 2023-12-31
-450,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
21,801,346 GBP2023-12-31
19,543,895 GBP2022-12-31
16,804,167 GBP2021-12-31
Property, Plant & Equipment
4,510,731 GBP2023-12-31
4,213,749 GBP2022-12-31
Total Inventories
7,958,371 GBP2023-12-31
6,860,064 GBP2022-12-31
Debtors
3,983,167 GBP2023-12-31
2,637,801 GBP2022-12-31
Cash at bank and in hand
8,105,937 GBP2023-12-31
9,011,464 GBP2022-12-31
Current Assets
20,047,475 GBP2023-12-31
18,509,329 GBP2022-12-31
Creditors
Amounts falling due within one year
1,939,390 GBP2023-12-31
2,372,713 GBP2022-12-31
Net Current Assets/Liabilities
18,108,085 GBP2023-12-31
16,136,616 GBP2022-12-31
Total Assets Less Current Liabilities
22,618,816 GBP2023-12-31
20,350,365 GBP2022-12-31
Net Assets/Liabilities
22,045,816 GBP2023-12-31
19,788,365 GBP2022-12-31
Equity
Called up share capital
1,030 GBP2023-12-31
1,030 GBP2022-12-31
Share premium
43,440 GBP2023-12-31
43,440 GBP2022-12-31
Capital redemption reserve
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Equity
22,045,816 GBP2023-12-31
19,788,365 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
560,933 GBP2023-01-01 ~ 2023-12-31
459,226 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
142023-01-01 ~ 2023-12-31
122022-01-01 ~ 2022-12-31
Wages/Salaries
1,846,803 GBP2023-01-01 ~ 2023-12-31
1,772,631 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
192,137 GBP2023-01-01 ~ 2023-12-31
192,283 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,529 GBP2023-01-01 ~ 2023-12-31
30,387 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,071,469 GBP2023-01-01 ~ 2023-12-31
1,995,301 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
353,587 GBP2023-01-01 ~ 2023-12-31
340,687 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,000 GBP2023-01-01 ~ 2023-12-31
71,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
788,613 GBP2023-01-01 ~ 2023-12-31
738,388 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
400,000 GBP2023-01-01 ~ 2023-12-31
450,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,838,627 GBP2023-12-31
2,561,533 GBP2022-12-31
Plant and equipment
7,303,909 GBP2023-12-31
6,766,849 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,142,536 GBP2023-12-31
9,328,382 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-87,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-87,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
729,486 GBP2023-12-31
681,013 GBP2022-12-31
Plant and equipment
4,902,319 GBP2023-12-31
4,433,620 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,631,805 GBP2023-12-31
5,114,633 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
48,473 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
512,460 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
560,933 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-43,761 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,761 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,109,141 GBP2023-12-31
1,880,520 GBP2022-12-31
Plant and equipment
2,401,590 GBP2023-12-31
2,333,229 GBP2022-12-31
Raw Materials
5,334,123 GBP2023-12-31
4,834,335 GBP2022-12-31
Finished Goods
2,624,248 GBP2023-12-31
2,025,729 GBP2022-12-31
Trade Debtors/Trade Receivables
2,795,721 GBP2023-12-31
2,386,278 GBP2022-12-31
Prepayments/Accrued Income
258,920 GBP2023-12-31
208,442 GBP2022-12-31
Amount of corporation tax that is recoverable
177,983 GBP2023-12-31
Other Debtors
100,543 GBP2023-12-31
43,081 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,474,018 GBP2023-12-31
1,964,509 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
62,536 GBP2023-12-31
151,665 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
23,822 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
402,836 GBP2023-12-31
232,717 GBP2022-12-31
Deferred Tax Liabilities
573,000 GBP2023-12-31
562,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30 shares2023-12-31
30 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,121 GBP2023-12-31
48,545 GBP2022-12-31
Between one and five year
47,299 GBP2023-12-31
67,288 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
83,420 GBP2023-12-31
115,833 GBP2022-12-31