Cost of Sales
-42,421,805 GBP2023-01-01 ~ 2023-12-31
-40,979,732 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-840,401 GBP2023-01-01 ~ 2023-12-31
-911,726 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-20,510,960 GBP2023-01-01 ~ 2023-12-31
-19,078,227 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
72,644 GBP2023-01-01 ~ 2023-12-31
7,100 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,438,324 GBP2023-01-01 ~ 2023-12-31
5,935,254 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,708,229 GBP2023-01-01 ~ 2023-12-31
4,705,701 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,708,229 GBP2023-01-01 ~ 2023-12-31
4,705,701 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
12,283,993 GBP2023-12-31
12,053,314 GBP2022-12-31
Fixed Assets - Investments
488,064 GBP2023-12-31
457,792 GBP2022-12-31
Fixed Assets
12,772,057 GBP2023-12-31
12,511,106 GBP2022-12-31
Debtors
6,458,527 GBP2023-12-31
6,010,765 GBP2022-12-31
Cash at bank and in hand
6,611,034 GBP2023-12-31
7,095,682 GBP2022-12-31
Current Assets
22,144,481 GBP2023-12-31
24,472,271 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,032,962 GBP2023-12-31
-15,254,706 GBP2022-12-31
Net Current Assets/Liabilities
9,111,519 GBP2023-12-31
9,217,565 GBP2022-12-31
Total Assets Less Current Liabilities
21,883,576 GBP2023-12-31
21,728,671 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-897,913 GBP2022-12-31
Net Assets/Liabilities
21,376,328 GBP2023-12-31
20,418,099 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
21,326,328 GBP2023-12-31
20,368,099 GBP2022-12-31
16,662,398 GBP2021-12-31
Equity
21,376,328 GBP2023-12-31
20,418,099 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,708,229 GBP2023-01-01 ~ 2023-12-31
4,705,701 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-750,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,000 GBP2023-01-01 ~ 2023-12-31
32,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2922023-01-01 ~ 2023-12-31
2792022-01-01 ~ 2022-12-31
Wages/Salaries
10,629,655 GBP2023-01-01 ~ 2023-12-31
9,864,652 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
472,468 GBP2023-01-01 ~ 2023-12-31
385,850 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
12,195,898 GBP2023-01-01 ~ 2023-12-31
11,306,322 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
683,281 GBP2023-01-01 ~ 2023-12-31
839,576 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
94,589 GBP2023-01-01 ~ 2023-12-31
135,127 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
12,646,649 GBP2023-12-31
11,998,000 GBP2022-12-31
Plant and equipment
2,650,388 GBP2023-12-31
2,626,657 GBP2022-12-31
Furniture and fittings
3,310,876 GBP2023-12-31
3,049,701 GBP2022-12-31
Motor vehicles
3,538,763 GBP2023-12-31
3,691,520 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
22,146,676 GBP2023-12-31
21,365,878 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-163,743 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-316,167 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-479,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
3,017,109 GBP2023-12-31
2,730,548 GBP2022-12-31
Plant and equipment
2,110,344 GBP2023-12-31
2,127,526 GBP2022-12-31
Furniture and fittings
2,448,581 GBP2023-12-31
2,307,438 GBP2022-12-31
Motor vehicles
2,286,649 GBP2023-12-31
2,147,054 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,862,683 GBP2023-12-31
9,312,566 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
286,561 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
143,088 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
141,143 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
372,093 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
942,885 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-160,270 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-232,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-392,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
9,629,540 GBP2023-12-31
9,267,453 GBP2022-12-31
Plant and equipment
540,044 GBP2023-12-31
499,131 GBP2022-12-31
Furniture and fittings
862,295 GBP2023-12-31
742,264 GBP2022-12-31
Motor vehicles
1,252,114 GBP2023-12-31
1,544,466 GBP2022-12-31
Finished Goods/Goods for Resale
9,074,920 GBP2023-12-31
11,365,824 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,788,995 GBP2023-12-31
4,756,360 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
345,256 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
398,750 GBP2023-12-31
146,079 GBP2022-12-31
Prepayments/Accrued Income
Current
687,378 GBP2023-12-31
550,151 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,458,527 GBP2023-12-31
6,010,765 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
800,000 GBP2023-12-31
200,000 GBP2022-12-31
Other Remaining Borrowings
Current
99,244 GBP2023-12-31
294,069 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,321,967 GBP2023-12-31
7,450,547 GBP2022-12-31
Amounts owed to group undertakings
Current
3,074,568 GBP2023-12-31
3,824,719 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
89,238 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,158,054 GBP2023-12-31
1,145,236 GBP2022-12-31
Other Creditors
Current
482,803 GBP2023-12-31
364,107 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,096,018 GBP2023-12-31
1,886,482 GBP2022-12-31
Creditors
Current
13,032,962 GBP2023-12-31
15,254,706 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
800,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
97,913 GBP2022-12-31
Creditors
Non-current
0 GBP2023-12-31
897,913 GBP2022-12-31
Bank Borrowings
800,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Total Borrowings
899,244 GBP2023-12-31
1,391,982 GBP2022-12-31
Current
899,244 GBP2023-12-31
494,069 GBP2022-12-31
Non-current
0 GBP2023-12-31
897,913 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
866,167 GBP2023-12-31
866,167 GBP2022-12-31
Between two and five year
924,000 GBP2023-12-31
740,000 GBP2022-12-31
More than five year
327,250 GBP2023-12-31
447,083 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,117,417 GBP2023-12-31
2,053,250 GBP2022-12-31