Cost of Sales
-14,279,936 GBP2023-01-01 ~ 2023-12-31
-13,372,598 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,495,755 GBP2023-01-01 ~ 2023-12-31
-7,247,990 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,591 GBP2023-01-01 ~ 2023-12-31
7,353 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
388,258 GBP2023-01-01 ~ 2023-12-31
472,207 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
270,416 GBP2023-01-01 ~ 2023-12-31
379,683 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,504,609 GBP2023-12-31
3,797,613 GBP2022-12-31
Fixed Assets - Investments
115,001 GBP2023-12-31
50,001 GBP2022-12-31
Fixed Assets
5,619,610 GBP2023-12-31
3,847,614 GBP2022-12-31
Debtors
2,536,825 GBP2023-12-31
2,423,920 GBP2022-12-31
Cash at bank and in hand
877,355 GBP2023-12-31
1,706,535 GBP2022-12-31
Current Assets
6,012,181 GBP2023-12-31
6,879,761 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,152,666 GBP2023-12-31
-3,659,015 GBP2022-12-31
Net Current Assets/Liabilities
2,859,515 GBP2023-12-31
3,220,746 GBP2022-12-31
Total Assets Less Current Liabilities
8,479,125 GBP2023-12-31
7,068,360 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,085,202 GBP2023-12-31
-824,453 GBP2022-12-31
Net Assets/Liabilities
6,128,323 GBP2023-12-31
5,997,907 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
6,127,323 GBP2023-12-31
5,996,907 GBP2022-12-31
5,737,224 GBP2021-12-31
Equity
6,128,323 GBP2023-12-31
5,997,907 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
270,416 GBP2023-01-01 ~ 2023-12-31
379,683 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-140,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,500 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1622023-01-01 ~ 2023-12-31
1692022-01-01 ~ 2022-12-31
Wages/Salaries
4,357,305 GBP2023-01-01 ~ 2023-12-31
4,150,391 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
196,383 GBP2023-01-01 ~ 2023-12-31
150,574 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,968,433 GBP2023-01-01 ~ 2023-12-31
4,712,668 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
126,548 GBP2023-01-01 ~ 2023-12-31
150,313 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,600 GBP2023-01-01 ~ 2023-12-31
18,700 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
170,849 GBP2022-12-31
Intangible Assets - Gross Cost
66,606 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
170,849 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
66,606 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,974,795 GBP2023-12-31
3,266,355 GBP2022-12-31
Improvements to leasehold property
20,947 GBP2023-12-31
20,947 GBP2022-12-31
Plant and equipment
668,215 GBP2023-12-31
780,688 GBP2022-12-31
Furniture and fittings
789,989 GBP2023-12-31
707,597 GBP2022-12-31
Motor vehicles
1,575,011 GBP2023-12-31
1,370,071 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,028,957 GBP2023-12-31
6,145,658 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-161,539 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-110,290 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-271,829 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
662,545 GBP2023-12-31
602,971 GBP2022-12-31
Improvements to leasehold property
1,676 GBP2023-12-31
838 GBP2022-12-31
Plant and equipment
320,961 GBP2023-12-31
384,449 GBP2022-12-31
Furniture and fittings
580,710 GBP2023-12-31
526,270 GBP2022-12-31
Motor vehicles
958,456 GBP2023-12-31
833,517 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,524,348 GBP2023-12-31
2,348,045 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
59,574 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
838 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
60,404 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
54,440 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
184,849 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
360,105 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-123,892 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-59,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-183,802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,312,250 GBP2023-12-31
2,663,384 GBP2022-12-31
Improvements to leasehold property
19,271 GBP2023-12-31
20,109 GBP2022-12-31
Plant and equipment
347,254 GBP2023-12-31
396,239 GBP2022-12-31
Furniture and fittings
209,279 GBP2023-12-31
181,327 GBP2022-12-31
Motor vehicles
616,555 GBP2023-12-31
536,554 GBP2022-12-31
Other Investments Other Than Loans
Non-current
100,000 GBP2023-12-31
50,000 GBP2022-12-31
Amounts invested in assets
Non-current
115,001 GBP2023-12-31
50,001 GBP2022-12-31
Finished Goods/Goods for Resale
2,598,001 GBP2023-12-31
2,749,306 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,946,804 GBP2023-12-31
1,966,507 GBP2022-12-31
Other Debtors
Current
83,706 GBP2023-12-31
34,710 GBP2022-12-31
Prepayments/Accrued Income
Current
506,315 GBP2023-12-31
422,703 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,536,825 GBP2023-12-31
2,423,920 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
77,752 GBP2023-12-31
176,797 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
221,919 GBP2023-12-31
223,595 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,240,956 GBP2023-12-31
2,425,691 GBP2022-12-31
Corporation Tax Payable
Current
99,000 GBP2023-12-31
72,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
333,861 GBP2023-12-31
313,706 GBP2022-12-31
Other Creditors
Current
22,588 GBP2023-12-31
50,966 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
156,590 GBP2023-12-31
396,260 GBP2022-12-31
Creditors
Current
3,152,666 GBP2023-12-31
3,659,015 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,663,319 GBP2023-12-31
483,766 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
421,883 GBP2023-12-31
340,687 GBP2022-12-31
Creditors
Non-current
2,085,202 GBP2023-12-31
824,453 GBP2022-12-31
Bank Borrowings
1,741,071 GBP2023-12-31
660,563 GBP2022-12-31
Total Borrowings
Current
77,752 GBP2023-12-31
176,797 GBP2022-12-31
Non-current
1,663,319 GBP2023-12-31
483,766 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
221,919 GBP2023-12-31
223,595 GBP2022-12-31
Minimum gross finance lease payments owing
643,802 GBP2023-12-31
564,282 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
330,576 GBP2023-12-31
338,305 GBP2022-12-31
Between two and five year
585,484 GBP2023-12-31
369,427 GBP2022-12-31
More than five year
45,250 GBP2023-12-31
56,125 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
961,310 GBP2023-12-31