Par Value of Share
Class 1 ordinary share
1,0002023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Class 3 ordinary share
1,0002023-01-01 ~ 2023-12-31
Turnover/Revenue
232,828,000 GBP2023-01-01 ~ 2023-12-31
209,041,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-153,169,000 GBP2023-01-01 ~ 2023-12-31
-142,383,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
79,659,000 GBP2023-01-01 ~ 2023-12-31
66,658,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-59,878,000 GBP2023-01-01 ~ 2023-12-31
-52,145,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
19,826,000 GBP2023-01-01 ~ 2023-12-31
15,094,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
88,000 GBP2023-01-01 ~ 2023-12-31
7,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
24,914,000 GBP2023-01-01 ~ 2023-12-31
19,063,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
20,584,000 GBP2023-01-01 ~ 2023-12-31
16,156,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
20,584,000 GBP2023-01-01 ~ 2023-12-31
16,156,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
784,000 GBP2023-12-31
902,000 GBP2022-12-31
Property, Plant & Equipment
10,790,000 GBP2023-12-31
8,922,000 GBP2022-12-31
Fixed Assets - Investments
17,904,000 GBP2023-12-31
17,904,000 GBP2022-12-31
Fixed Assets
29,478,000 GBP2023-12-31
27,728,000 GBP2022-12-31
Total Inventories
37,955,000 GBP2023-12-31
37,397,000 GBP2022-12-31
Debtors
50,547,000 GBP2023-12-31
54,303,000 GBP2022-12-31
Cash at bank and in hand
16,071,000 GBP2023-12-31
8,001,000 GBP2022-12-31
Current Assets
104,573,000 GBP2023-12-31
99,701,000 GBP2022-12-31
Creditors
Current
55,315,000 GBP2023-12-31
52,183,000 GBP2022-12-31
Net Current Assets/Liabilities
49,258,000 GBP2023-12-31
47,518,000 GBP2022-12-31
Total Assets Less Current Liabilities
78,736,000 GBP2023-12-31
75,246,000 GBP2022-12-31
Net Assets/Liabilities
77,511,000 GBP2023-12-31
73,851,000 GBP2022-12-31
Equity
Called up share capital
566,000 GBP2023-12-31
566,000 GBP2022-12-31
Share premium
2,193,000 GBP2023-12-31
2,193,000 GBP2022-12-31
Equity
77,511,000 GBP2023-12-31
73,851,000 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-16,924,000 GBP2023-01-01 ~ 2023-12-31
-10,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-16,924,000 GBP2023-01-01 ~ 2023-12-31
-10,000,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
20,584,000 GBP2023-01-01 ~ 2023-12-31
16,156,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
34,902,000 GBP2023-01-01 ~ 2023-12-31
30,594,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
4,113,000 GBP2023-01-01 ~ 2023-12-31
3,791,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,839,000 GBP2023-01-01 ~ 2023-12-31
2,490,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
41,854,000 GBP2023-01-01 ~ 2023-12-31
36,875,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
9182023-01-01 ~ 2023-12-31
8502022-01-01 ~ 2022-12-31
Director Remuneration
1,971,269 GBP2023-01-01 ~ 2023-12-31
1,841,986 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,085,000 GBP2023-01-01 ~ 2023-12-31
1,893,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
4,500,000 GBP2023-01-01 ~ 2023-12-31
2,800,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
5,860,000 GBP2023-01-01 ~ 2023-12-31
3,622,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
6,254,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,470,000 GBP2023-12-31
5,352,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
118,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
784,000 GBP2023-12-31
902,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
12,128,000 GBP2023-12-31
11,460,000 GBP2022-12-31
Motor vehicles
5,933,000 GBP2023-12-31
4,930,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
25,794,000 GBP2023-12-31
22,283,000 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-128,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-392,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-520,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
8,038,000 GBP2023-12-31
7,273,000 GBP2022-12-31
Motor vehicles
4,080,000 GBP2023-12-31
3,632,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,004,000 GBP2023-12-31
13,361,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
817,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
838,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,085,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-52,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-390,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-442,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
4,090,000 GBP2023-12-31
4,187,000 GBP2022-12-31
Motor vehicles
1,853,000 GBP2023-12-31
1,298,000 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
17,904,000 GBP2022-12-31
Investments in Group Undertakings
17,904,000 GBP2023-12-31
17,904,000 GBP2022-12-31
Finished Goods
37,955,000 GBP2023-12-31
37,397,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
43,974,000 GBP2023-12-31
40,923,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,500,000 GBP2023-12-31
8,359,000 GBP2022-12-31
Other Debtors
Current
112,000 GBP2023-12-31
1,405,000 GBP2022-12-31
Prepayments/Accrued Income
Current
3,961,000 GBP2023-12-31
3,616,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
50,547,000 GBP2023-12-31
54,303,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
33,536,000 GBP2023-12-31
32,106,000 GBP2022-12-31
Amounts owed to group undertakings
Current
7,914,000 GBP2023-12-31
8,174,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,000,000 GBP2023-12-31
892,000 GBP2022-12-31
Other Creditors
Current
1,017,000 GBP2023-12-31
914,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
10,512,000 GBP2023-12-31
8,506,000 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
889,000 GBP2023-12-31
1,052,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
825,000 GBP2023-12-31
995,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-12-31
Class 2 ordinary share
500,000 shares2023-12-31
Class 3 ordinary share
66,445 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
20,584,000 GBP2023-01-01 ~ 2023-12-31