Cost of Sales
-25,419,816 GBP2023-01-01 ~ 2023-12-31
-30,401,201 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,274,847 GBP2023-01-01 ~ 2023-12-31
-11,294,403 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
715,542 GBP2023-01-01 ~ 2023-12-31
441,423 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,544,614 GBP2023-01-01 ~ 2023-12-31
7,313,820 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,549,248 GBP2023-01-01 ~ 2023-12-31
5,954,891 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
441,330 GBP2023-12-31
149,871 GBP2022-12-31
Property, Plant & Equipment
3,276,318 GBP2023-12-31
2,940,052 GBP2022-12-31
Fixed Assets
3,717,648 GBP2023-12-31
3,089,923 GBP2022-12-31
Debtors
17,223,352 GBP2023-12-31
20,124,120 GBP2022-12-31
Cash at bank and in hand
4,046,775 GBP2023-12-31
764,867 GBP2022-12-31
Current Assets
26,020,204 GBP2023-12-31
27,304,976 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,272,769 GBP2023-12-31
-4,958,715 GBP2022-12-31
Net Current Assets/Liabilities
22,747,435 GBP2023-12-31
22,346,261 GBP2022-12-31
Total Assets Less Current Liabilities
26,465,083 GBP2023-12-31
25,436,184 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-10,212 GBP2023-12-31
-70,025 GBP2022-12-31
Net Assets/Liabilities
26,199,489 GBP2023-12-31
25,234,241 GBP2022-12-31
Equity
Called up share capital
650 GBP2023-12-31
650 GBP2022-12-31
650 GBP2021-12-31
Capital redemption reserve
370 GBP2023-12-31
370 GBP2022-12-31
370 GBP2021-12-31
Retained earnings (accumulated losses)
26,198,469 GBP2023-12-31
25,233,221 GBP2022-12-31
24,362,330 GBP2021-12-31
Equity
26,199,489 GBP2023-12-31
25,234,241 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,549,248 GBP2023-01-01 ~ 2023-12-31
5,954,891 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,084,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,584,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,750 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
982023-01-01 ~ 2023-12-31
1002022-01-01 ~ 2022-12-31
Wages/Salaries
4,994,098 GBP2023-01-01 ~ 2023-12-31
5,502,518 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,404 GBP2023-01-01 ~ 2023-12-31
102,628 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,694,916 GBP2023-01-01 ~ 2023-12-31
6,253,046 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
31,800 GBP2023-01-01 ~ 2023-12-31
109,925 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
123,464 GBP2023-01-01 ~ 2023-12-31
78,780 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Computer software
283,120 GBP2023-12-31
227,487 GBP2022-12-31
Intangible Assets - Gross Cost
836,749 GBP2023-12-31
467,487 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
395,419 GBP2023-12-31
317,616 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
77,803 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
441,330 GBP2023-12-31
149,871 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,056,082 GBP2023-12-31
3,593,644 GBP2022-12-31
Plant and equipment
732,527 GBP2023-12-31
598,957 GBP2022-12-31
Furniture and fittings
1,361,333 GBP2023-12-31
1,129,823 GBP2022-12-31
Motor vehicles
2,231,205 GBP2023-12-31
2,507,630 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,381,147 GBP2023-12-31
7,830,054 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-57,634 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-691,392 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-749,026 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,459,984 GBP2023-12-31
2,217,306 GBP2022-12-31
Plant and equipment
473,273 GBP2023-12-31
486,443 GBP2022-12-31
Furniture and fittings
1,062,218 GBP2023-12-31
962,332 GBP2022-12-31
Motor vehicles
1,109,354 GBP2023-12-31
1,223,921 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,104,829 GBP2023-12-31
4,890,002 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
242,678 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
41,848 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
99,886 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
341,299 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
725,711 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-55,018 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-455,866 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-510,884 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,596,098 GBP2023-12-31
1,376,338 GBP2022-12-31
Plant and equipment
259,254 GBP2023-12-31
112,514 GBP2022-12-31
Furniture and fittings
299,115 GBP2023-12-31
167,491 GBP2022-12-31
Motor vehicles
1,121,851 GBP2023-12-31
1,283,709 GBP2022-12-31
Finished Goods/Goods for Resale
4,750,077 GBP2023-12-31
6,415,989 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,928,394 GBP2023-12-31
4,749,864 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
150,595 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13,137,229 GBP2023-12-31
13,207,409 GBP2022-12-31
Other Debtors
Current
645,116 GBP2023-12-31
1,566,827 GBP2022-12-31
Prepayments/Accrued Income
Current
362,018 GBP2023-12-31
600,020 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
17,223,352 GBP2023-12-31
20,124,120 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
59,813 GBP2023-12-31
57,315 GBP2022-12-31
Trade Creditors/Trade Payables
Current
889,446 GBP2023-12-31
1,067,255 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
78,906 GBP2022-12-31
Other Taxation & Social Security Payable
Current
763,710 GBP2023-12-31
1,326,027 GBP2022-12-31
Other Creditors
Current
848,114 GBP2023-12-31
1,433,084 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
711,686 GBP2023-12-31
996,128 GBP2022-12-31
Creditors
Current
3,272,769 GBP2023-12-31
4,958,715 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,212 GBP2023-12-31
70,025 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
61,582 GBP2023-12-31
61,582 GBP2022-12-31
Minimum gross finance lease payments owing
71,846 GBP2023-12-31
133,427 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
70,025 GBP2023-12-31
127,340 GBP2022-12-31
Equity
Called up share capital
650 GBP2023-12-31
650 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
339,016 GBP2023-12-31
392,349 GBP2022-12-31
Between two and five year
432,040 GBP2023-12-31
908,556 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
771,056 GBP2023-12-31
1,300,905 GBP2022-12-31