Cost of Sales
-11,859,093 GBP2023-01-01 ~ 2023-12-31
-10,935,339 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,394,881 GBP2023-01-01 ~ 2023-12-31
-6,122,188 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-28,950 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,077,696 GBP2023-01-01 ~ 2023-12-31
628,297 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
804,116 GBP2023-01-01 ~ 2023-12-31
493,398 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,587,803 GBP2023-12-31
1,718,186 GBP2022-12-31
Debtors
3,182,745 GBP2023-12-31
2,778,276 GBP2022-12-31
Cash at bank and in hand
347,513 GBP2023-12-31
784,376 GBP2022-12-31
Current Assets
6,657,812 GBP2023-12-31
7,455,321 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,920,021 GBP2023-12-31
-5,974,235 GBP2022-12-31
Net Current Assets/Liabilities
1,737,791 GBP2023-12-31
1,481,086 GBP2022-12-31
Total Assets Less Current Liabilities
3,325,594 GBP2023-12-31
3,199,272 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-912 GBP2023-12-31
-912 GBP2022-12-31
Net Assets/Liabilities
3,475,466 GBP2023-12-31
3,171,350 GBP2022-12-31
Equity
Called up share capital
2,089,000 GBP2023-12-31
2,089,000 GBP2022-12-31
2,089,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,386,466 GBP2023-12-31
1,082,350 GBP2022-12-31
1,338,952 GBP2021-12-31
Equity
3,475,466 GBP2023-12-31
3,171,350 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
804,116 GBP2023-01-01 ~ 2023-12-31
493,398 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,503 GBP2023-01-01 ~ 2023-12-31
22,231 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
732023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Wages/Salaries
3,180,673 GBP2023-01-01 ~ 2023-12-31
3,094,610 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,935 GBP2023-01-01 ~ 2023-12-31
99,366 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,612,163 GBP2023-01-01 ~ 2023-12-31
3,500,497 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
148,000 GBP2023-01-01 ~ 2023-12-31
175,883 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-177,794 GBP2023-01-01 ~ 2023-12-31
140,360 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,093,667 GBP2023-12-31
1,933,355 GBP2022-12-31
Plant and equipment
1,729,413 GBP2023-12-31
1,469,619 GBP2022-12-31
Motor vehicles
139,018 GBP2023-12-31
105,827 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,865,595 GBP2023-12-31
4,775,107 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-42,673 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-411,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,321,358 GBP2023-12-31
1,242,345 GBP2022-12-31
Plant and equipment
1,033,797 GBP2023-12-31
793,335 GBP2022-12-31
Motor vehicles
104,608 GBP2023-12-31
94,652 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,277,792 GBP2023-12-31
3,056,921 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
79,013 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
275,099 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,956 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
587,895 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-34,637 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-367,024 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
772,309 GBP2023-12-31
691,010 GBP2022-12-31
Plant and equipment
695,616 GBP2023-12-31
676,284 GBP2022-12-31
Motor vehicles
34,410 GBP2023-12-31
11,175 GBP2022-12-31
Finished Goods/Goods for Resale
3,127,554 GBP2023-12-31
3,892,669 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,819,184 GBP2023-12-31
2,420,290 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
249,168 GBP2023-12-31
237,521 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,719 GBP2023-12-31
6,461 GBP2022-12-31
Prepayments/Accrued Income
Current
109,674 GBP2023-12-31
114,004 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,182,745 GBP2023-12-31
2,778,276 GBP2022-12-31
Trade Creditors/Trade Payables
Current
131,075 GBP2023-12-31
429,965 GBP2022-12-31
Amounts owed to group undertakings
Current
2,318,469 GBP2023-12-31
4,199,150 GBP2022-12-31
Corporation Tax Payable
Current
278,374 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
408,029 GBP2023-12-31
330,411 GBP2022-12-31
Other Creditors
Current
201,193 GBP2023-12-31
185,599 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,582,881 GBP2023-12-31
829,110 GBP2022-12-31
Creditors
Current
4,920,021 GBP2023-12-31
5,974,235 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
437,628 GBP2023-12-31
203,880 GBP2022-12-31
Between two and five year
758,376 GBP2023-12-31
231,129 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,196,004 GBP2023-12-31
435,009 GBP2022-12-31