Property, Plant & Equipment
112,118 GBP2022-12-31
110,655 GBP2021-12-31
Total Inventories
962,939 GBP2022-12-31
707,173 GBP2021-12-31
Debtors
1,068,420 GBP2022-12-31
1,028,511 GBP2021-12-31
Cash at bank and in hand
660,272 GBP2022-12-31
408,063 GBP2021-12-31
Current Assets
2,691,631 GBP2022-12-31
2,143,747 GBP2021-12-31
Net Current Assets/Liabilities
2,026,546 GBP2022-12-31
1,584,668 GBP2021-12-31
Total Assets Less Current Liabilities
2,138,664 GBP2022-12-31
1,695,323 GBP2021-12-31
Net Assets/Liabilities
2,118,198 GBP2022-12-31
1,676,000 GBP2021-12-31
Equity
Called up share capital
2,500 GBP2022-12-31
2,500 GBP2021-12-31
Capital redemption reserve
2,500 GBP2022-12-31
2,500 GBP2021-12-31
Retained earnings (accumulated losses)
2,113,198 GBP2022-12-31
1,671,000 GBP2021-12-31
Equity
2,118,198 GBP2022-12-31
1,676,000 GBP2021-12-31
Average Number of Employees
772022-01-01 ~ 2022-12-31
652021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
784,995 GBP2022-12-31
853,421 GBP2021-12-31
Furniture and fittings
54,116 GBP2022-12-31
47,736 GBP2021-12-31
Motor vehicles
79,236 GBP2022-12-31
79,236 GBP2021-12-31
Computers
38,897 GBP2022-12-31
36,538 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
957,244 GBP2022-12-31
1,016,931 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-94,156 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-94,156 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
717,832 GBP2022-12-31
795,849 GBP2021-12-31
Furniture and fittings
30,667 GBP2022-12-31
25,860 GBP2021-12-31
Motor vehicles
59,403 GBP2022-12-31
52,792 GBP2021-12-31
Computers
37,224 GBP2022-12-31
31,775 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
845,126 GBP2022-12-31
906,276 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,909 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
4,807 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
6,611 GBP2022-01-01 ~ 2022-12-31
Computers
5,449 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,776 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-93,926 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-93,926 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
67,163 GBP2022-12-31
57,572 GBP2021-12-31
Furniture and fittings
23,449 GBP2022-12-31
21,876 GBP2021-12-31
Motor vehicles
19,833 GBP2022-12-31
26,444 GBP2021-12-31
Computers
1,673 GBP2022-12-31
4,763 GBP2021-12-31
Raw Materials
611,529 GBP2022-12-31
500,542 GBP2021-12-31
Value of work in progress
181,218 GBP2022-12-31
106,793 GBP2021-12-31
Finished Goods
170,192 GBP2022-12-31
99,838 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,036,933 GBP2022-12-31
985,096 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
8,872 GBP2022-12-31
8,872 GBP2021-12-31
Prepayments
Current
22,615 GBP2022-12-31
34,543 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
1,068,420 GBP2022-12-31
1,028,511 GBP2021-12-31
Trade Creditors/Trade Payables
Current
270,169 GBP2022-12-31
184,405 GBP2021-12-31
Amounts owed to group undertakings
Current
92,081 GBP2022-12-31
92,848 GBP2021-12-31
Corporation Tax Payable
Current
109,979 GBP2022-12-31
101,340 GBP2021-12-31
Other Taxation & Social Security Payable
Current
31,957 GBP2022-12-31
28,875 GBP2021-12-31
Other Creditors
Current
20,960 GBP2022-12-31
17,188 GBP2021-12-31
Accrued Liabilities
Current
53,963 GBP2022-12-31
32,259 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,812 GBP2022-12-31
113,000 GBP2021-12-31
Between one and five year
461,765 GBP2022-12-31
452,000 GBP2021-12-31
More than five year
141,250 GBP2022-12-31
254,250 GBP2021-12-31
All periods
723,827 GBP2022-12-31
819,250 GBP2021-12-31