Cost of Sales
-15,311,975 GBP2023-01-01 ~ 2023-12-31
-15,810,146 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-962,786 GBP2023-01-01 ~ 2023-12-31
-836,605 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,152,250 GBP2023-01-01 ~ 2023-12-31
-3,335,103 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
579,877 GBP2023-01-01 ~ 2023-12-31
452,498 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
441,621 GBP2023-01-01 ~ 2023-12-31
272,412 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
441,621 GBP2023-01-01 ~ 2023-12-31
272,412 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,008,316 GBP2023-12-31
2,225,963 GBP2022-12-31
Debtors
7,461,654 GBP2023-12-31
8,236,491 GBP2022-12-31
Cash at bank and in hand
91,399 GBP2023-12-31
247,441 GBP2022-12-31
Current Assets
8,191,546 GBP2023-12-31
8,978,384 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,783,655 GBP2023-12-31
-7,441,039 GBP2022-12-31
Net Current Assets/Liabilities
1,407,891 GBP2023-12-31
1,537,345 GBP2022-12-31
Total Assets Less Current Liabilities
3,416,207 GBP2023-12-31
3,763,308 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-877,643 GBP2023-12-31
-1,238,089 GBP2022-12-31
Net Assets/Liabilities
2,080,683 GBP2023-12-31
2,116,673 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
24,485 GBP2023-12-31
24,485 GBP2022-12-31
24,485 GBP2021-12-31
Retained earnings (accumulated losses)
2,056,098 GBP2023-12-31
2,092,088 GBP2022-12-31
2,245,994 GBP2021-12-31
Equity
2,080,683 GBP2023-12-31
2,116,673 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
441,621 GBP2023-01-01 ~ 2023-12-31
272,412 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-426,318 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-477,611 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,650 GBP2023-01-01 ~ 2023-12-31
12,360 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1392023-01-01 ~ 2023-12-31
1362022-01-01 ~ 2022-12-31
Wages/Salaries
3,725,142 GBP2023-01-01 ~ 2023-12-31
3,655,449 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,974 GBP2023-01-01 ~ 2023-12-31
142,440 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,257,161 GBP2023-01-01 ~ 2023-12-31
4,177,312 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
34,424 GBP2023-01-01 ~ 2023-12-31
32,628 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-47,395 GBP2023-01-01 ~ 2023-12-31
180,086 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
37,820 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
37,820 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
121,674 GBP2023-12-31
121,674 GBP2022-12-31
Plant and equipment
5,364,975 GBP2023-12-31
5,280,211 GBP2022-12-31
Furniture and fittings
702,962 GBP2023-12-31
652,226 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,189,611 GBP2023-12-31
6,054,111 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
121,674 GBP2023-12-31
121,674 GBP2022-12-31
Plant and equipment
3,505,239 GBP2023-12-31
3,177,917 GBP2022-12-31
Furniture and fittings
554,382 GBP2023-12-31
528,557 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,181,295 GBP2023-12-31
3,828,148 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
327,322 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
25,825 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
353,147 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
1,859,736 GBP2023-12-31
2,102,294 GBP2022-12-31
Furniture and fittings
148,580 GBP2023-12-31
123,669 GBP2022-12-31
Finished Goods/Goods for Resale
228,435 GBP2023-12-31
203,947 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,286,284 GBP2023-12-31
4,951,605 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
493,693 GBP2023-12-31
1,801,021 GBP2022-12-31
Other Debtors
Current
33,718 GBP2023-12-31
33,558 GBP2022-12-31
Prepayments/Accrued Income
Current
231,729 GBP2023-12-31
250,226 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,045,424 GBP2023-12-31
7,036,410 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
290,926 GBP2023-12-31
300,132 GBP2022-12-31
Other Remaining Borrowings
Current
63,522 GBP2023-12-31
57,388 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,375,479 GBP2023-12-31
2,832,140 GBP2022-12-31
Amounts owed to group undertakings
Current
259,453 GBP2023-12-31
0 GBP2022-12-31
Corporation Tax Payable
Current
88,655 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
385,045 GBP2023-12-31
487,542 GBP2022-12-31
Other Creditors
Current
3,029,967 GBP2023-12-31
3,291,283 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
284,608 GBP2023-12-31
466,554 GBP2022-12-31
Creditors
Current
6,783,655 GBP2023-12-31
7,441,039 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
762,904 GBP2023-12-31
1,053,828 GBP2022-12-31
Other Remaining Borrowings
Non-current
94,239 GBP2023-12-31
157,761 GBP2022-12-31
Creditors
Non-current
877,643 GBP2023-12-31
1,238,089 GBP2022-12-31
Total Borrowings
Current
63,522 GBP2023-12-31
57,388 GBP2022-12-31
Non-current
94,239 GBP2023-12-31
157,761 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
376,959 GBP2023-12-31
417,399 GBP2022-12-31
Minimum gross finance lease payments owing
1,229,597 GBP2023-12-31
1,646,996 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
1,053,830 GBP2023-12-31
1,353,960 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
26,500 GBP2023-12-31
32,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
336,102 GBP2023-12-31
333,275 GBP2022-12-31
Between two and five year
630,497 GBP2023-12-31
927,845 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
966,599 GBP2023-12-31
1,261,120 GBP2022-12-31