Cost of Sales
-18,203,728 GBP2023-01-01 ~ 2023-12-31
-19,129,135 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,461,447 GBP2023-01-01 ~ 2023-12-31
-8,839,666 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
391,807 GBP2023-01-01 ~ 2023-12-31
650,838 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
299,830 GBP2023-01-01 ~ 2023-12-31
525,043 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
20,001 GBP2023-12-31
40,001 GBP2022-12-31
Property, Plant & Equipment
3,221,643 GBP2023-12-31
3,326,075 GBP2022-12-31
Fixed Assets - Investments
15,149 GBP2023-12-31
15,149 GBP2022-12-31
Fixed Assets
3,256,793 GBP2023-12-31
3,381,225 GBP2022-12-31
Debtors
482,817 GBP2023-12-31
437,420 GBP2022-12-31
Cash at bank and in hand
6,143,943 GBP2023-12-31
5,174,094 GBP2022-12-31
Current Assets
7,805,471 GBP2023-12-31
7,704,002 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,597,981 GBP2023-12-31
-3,906,862 GBP2022-12-31
Net Current Assets/Liabilities
4,207,490 GBP2023-12-31
3,797,140 GBP2022-12-31
Total Assets Less Current Liabilities
7,464,283 GBP2023-12-31
7,178,365 GBP2022-12-31
Net Assets/Liabilities
7,189,639 GBP2023-12-31
6,889,809 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Revaluation reserve
443,044 GBP2023-12-31
443,044 GBP2022-12-31
443,044 GBP2021-12-31
Retained earnings (accumulated losses)
6,745,595 GBP2023-12-31
6,445,765 GBP2022-12-31
5,920,722 GBP2021-12-31
Equity
7,189,639 GBP2023-12-31
6,889,809 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
299,830 GBP2023-01-01 ~ 2023-12-31
525,043 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,500 GBP2023-01-01 ~ 2023-12-31
27,725 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1772023-01-01 ~ 2023-12-31
1762022-01-01 ~ 2022-12-31
Wages/Salaries
3,677,061 GBP2023-01-01 ~ 2023-12-31
3,550,996 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,385 GBP2023-01-01 ~ 2023-12-31
73,654 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,041,699 GBP2023-01-01 ~ 2023-12-31
3,916,118 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,496 GBP2023-01-01 ~ 2023-12-31
4,390 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
100,001 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
80,000 GBP2023-12-31
60,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
20,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
20,001 GBP2023-12-31
40,001 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,705,000 GBP2023-12-31
2,705,000 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
462,002 GBP2023-12-31
527,603 GBP2022-12-31
Plant and equipment
729,238 GBP2023-12-31
750,054 GBP2022-12-31
Computers
293,334 GBP2023-12-31
267,210 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,189,574 GBP2023-12-31
4,249,867 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-37,652 GBP2023-01-01 ~ 2023-12-31
Computers
-11,952 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-129,849 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
230,897 GBP2023-12-31
257,151 GBP2022-12-31
Plant and equipment
572,205 GBP2023-12-31
543,941 GBP2022-12-31
Computers
164,829 GBP2023-12-31
122,700 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
967,931 GBP2023-12-31
923,792 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
34,940 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
51,951 GBP2023-01-01 ~ 2023-12-31
Computers
46,347 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
133,238 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-23,687 GBP2023-01-01 ~ 2023-12-31
Computers
-4,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-89,099 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,705,000 GBP2023-12-31
2,705,000 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
231,105 GBP2023-12-31
270,452 GBP2022-12-31
Plant and equipment
157,033 GBP2023-12-31
206,113 GBP2022-12-31
Computers
128,505 GBP2023-12-31
144,510 GBP2022-12-31
Finished Goods/Goods for Resale
1,178,711 GBP2023-12-31
2,092,488 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
0 GBP2023-12-31
11,400 GBP2022-12-31
Other Debtors
Current
100 GBP2023-12-31
255 GBP2022-12-31
Prepayments/Accrued Income
Current
482,717 GBP2023-12-31
425,765 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
482,817 GBP2023-12-31
437,420 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,354,159 GBP2023-12-31
2,699,831 GBP2022-12-31
Amounts owed to group undertakings
Current
420,329 GBP2023-12-31
467,960 GBP2022-12-31
Corporation Tax Payable
Current
113,991 GBP2023-12-31
121,405 GBP2022-12-31
Other Taxation & Social Security Payable
Current
191,121 GBP2023-12-31
107,710 GBP2022-12-31
Other Creditors
Current
19,437 GBP2023-12-31
22,033 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
498,944 GBP2023-12-31
487,923 GBP2022-12-31
Creditors
Current
3,597,981 GBP2023-12-31
3,906,862 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
427,583 GBP2023-12-31
450,500 GBP2022-12-31
Between two and five year
1,312,028 GBP2023-12-31
1,551,583 GBP2022-12-31
More than five year
146,903 GBP2023-12-31
334,931 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,886,514 GBP2023-12-31
2,337,014 GBP2022-12-31