Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Intangible Assets
93,000 GBP2023-12-31
88,000 GBP2022-12-31
Property, Plant & Equipment
3,235,000 GBP2023-12-31
2,230,000 GBP2022-12-31
Fixed Assets - Investments
18,154,000 GBP2023-12-31
16,973,000 GBP2022-12-31
Fixed Assets
21,482,000 GBP2023-12-31
19,291,000 GBP2022-12-31
Total Inventories
6,048,000 GBP2023-12-31
7,676,000 GBP2022-12-31
Debtors
Current
31,411,000 GBP2023-12-31
29,006,000 GBP2022-12-31
Cash at bank and in hand
2,153,000 GBP2023-12-31
6,089,000 GBP2022-12-31
Current Assets
39,612,000 GBP2023-12-31
42,771,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,840,000 GBP2023-12-31
-11,369,000 GBP2022-12-31
Net Current Assets/Liabilities
31,772,000 GBP2023-12-31
31,402,000 GBP2022-12-31
Total Assets Less Current Liabilities
53,254,000 GBP2023-12-31
50,693,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-804,000 GBP2023-12-31
Net Assets/Liabilities
52,413,000 GBP2023-12-31
50,653,000 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
1,000,000 GBP2022-01-01
Retained earnings (accumulated losses)
51,413,000 GBP2023-12-31
49,653,000 GBP2022-12-31
44,520,000 GBP2022-01-01
Profit/Loss
1,760,000 GBP2023-01-01 ~ 2023-12-31
5,133,000 GBP2022-01-01 ~ 2022-12-31
Equity
52,413,000 GBP2023-12-31
50,653,000 GBP2022-12-31
45,520,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,760,000 GBP2023-01-01 ~ 2023-12-31
5,133,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,760,000 GBP2023-01-01 ~ 2023-12-31
5,133,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,760,000 GBP2023-01-01 ~ 2023-12-31
5,133,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,522,000 GBP2023-12-31
1,463,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,429,000 GBP2023-12-31
1,375,000 GBP2022-12-31
Intangible Assets
Development expenditure
93,000 GBP2023-12-31
88,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,727,000 GBP2023-12-31
4,594,000 GBP2022-12-31
Furniture and fittings
218,000 GBP2023-12-31
214,000 GBP2022-12-31
Other
781,000 GBP2023-12-31
730,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,726,000 GBP2023-12-31
5,538,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
186,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,308,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
17,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
183,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
203,000 GBP2023-12-31
Other
681,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,491,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,120,000 GBP2023-12-31
2,063,000 GBP2022-12-31
Furniture and fittings
15,000 GBP2023-12-31
28,000 GBP2022-12-31
Other
100,000 GBP2023-12-31
139,000 GBP2022-12-31
Investments in Subsidiaries
18,154,000 GBP2023-12-31
16,973,000 GBP2022-12-31
Value of work in progress
1,019,000 GBP2023-12-31
1,209,000 GBP2022-12-31
Finished Goods/Goods for Resale
5,029,000 GBP2023-12-31
6,467,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,804,000 GBP2023-12-31
7,029,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
17,609,000 GBP2023-12-31
16,601,000 GBP2022-12-31
Other Debtors
Current
800,000 GBP2023-12-31
478,000 GBP2022-12-31
Prepayments/Accrued Income
Current
304,000 GBP2023-12-31
281,000 GBP2022-12-31
Bank Overdrafts
-1,771,000 GBP2022-12-31
Cash and Cash Equivalents
2,153,000 GBP2023-12-31
4,318,000 GBP2022-12-31
Bank Overdrafts
Current
1,771,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,251,000 GBP2023-12-31
6,862,000 GBP2022-12-31
Amounts owed to group undertakings
Current
24,000 GBP2023-12-31
25,000 GBP2022-12-31
Corporation Tax Payable
Current
299,000 GBP2022-12-31
Taxation/Social Security Payable
Current
206,000 GBP2023-12-31
189,000 GBP2022-12-31
Other Creditors
Current
1,428,000 GBP2023-12-31
1,467,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
931,000 GBP2023-12-31
756,000 GBP2022-12-31
Creditors
Current
7,840,000 GBP2023-12-31
11,369,000 GBP2022-12-31
Other Creditors
Non-current
804,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
-37,000 GBP2023-12-31
-40,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-55,000 GBP2023-12-31
-59,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,000 GBP2023-12-31
45,000 GBP2022-12-31
Between one and five year
31,000 GBP2023-12-31
37,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,000 GBP2023-12-31
82,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
1,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31