Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
10,143,082 GBP2023-01-01 ~ 2023-12-31
8,702,129 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,008,829 GBP2023-01-01 ~ 2023-12-31
4,855,862 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,134,253 GBP2023-01-01 ~ 2023-12-31
3,846,267 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
165,877 GBP2023-01-01 ~ 2023-12-31
188,368 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,152,566 GBP2023-01-01 ~ 2023-12-31
3,637,915 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-184,190 GBP2023-01-01 ~ 2023-12-31
19,984 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
33,455 GBP2023-01-01 ~ 2023-12-31
37,339 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-210,208 GBP2023-01-01 ~ 2023-12-31
-15,935 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-210,208 GBP2023-01-01 ~ 2023-12-31
-15,935 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-210,208 GBP2023-01-01 ~ 2023-12-31
-15,935 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,769 GBP2023-12-31
3,439 GBP2022-12-31
Property, Plant & Equipment
679,715 GBP2023-12-31
754,302 GBP2022-12-31
Fixed Assets
681,484 GBP2023-12-31
757,741 GBP2022-12-31
Total Inventories
3,038,027 GBP2023-12-31
2,528,467 GBP2022-12-31
Debtors
3,986,485 GBP2023-12-31
3,013,501 GBP2022-12-31
Cash at bank and in hand
25,881 GBP2023-12-31
156,589 GBP2022-12-31
Current Assets
7,050,393 GBP2023-12-31
5,698,557 GBP2022-12-31
Creditors
Current
3,702,611 GBP2023-12-31
2,123,963 GBP2022-12-31
Net Current Assets/Liabilities
3,347,782 GBP2023-12-31
3,574,594 GBP2022-12-31
Total Assets Less Current Liabilities
4,029,266 GBP2023-12-31
4,332,335 GBP2022-12-31
Creditors
Non-current
6,644 GBP2023-12-31
99,505 GBP2022-12-31
Net Assets/Liabilities
4,022,622 GBP2023-12-31
4,232,830 GBP2022-12-31
Equity
Called up share capital
1,330 GBP2023-12-31
1,330 GBP2022-12-31
1,330 GBP2021-12-31
Share premium
164,632 GBP2023-12-31
164,632 GBP2022-12-31
164,632 GBP2021-12-31
Capital redemption reserve
360 GBP2023-12-31
360 GBP2022-12-31
360 GBP2021-12-31
Retained earnings (accumulated losses)
3,856,300 GBP2023-12-31
4,066,508 GBP2022-12-31
4,082,443 GBP2021-12-31
Equity
4,022,622 GBP2023-12-31
4,232,830 GBP2022-12-31
4,248,765 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-210,208 GBP2023-01-01 ~ 2023-12-31
-15,935 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,678,954 GBP2023-01-01 ~ 2023-12-31
2,425,017 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
289,587 GBP2023-01-01 ~ 2023-12-31
265,607 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,393 GBP2023-01-01 ~ 2023-12-31
112,252 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,030,934 GBP2023-01-01 ~ 2023-12-31
2,802,876 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
842023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-52,552 GBP2023-01-01 ~ 2023-12-31
-3,028 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
639,214 GBP2022-12-31
Computer software
6,194 GBP2022-12-31
Intangible Assets - Gross Cost
645,408 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
637,445 GBP2023-12-31
635,775 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
643,639 GBP2023-12-31
641,969 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,670 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,670 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,769 GBP2023-12-31
3,439 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
413,898 GBP2023-12-31
411,204 GBP2022-12-31
Plant and equipment
5,744,319 GBP2023-12-31
5,648,844 GBP2022-12-31
Furniture and fittings
294,615 GBP2023-12-31
287,683 GBP2022-12-31
Computers
636,322 GBP2023-12-31
553,052 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,089,154 GBP2023-12-31
6,900,783 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
348,545 GBP2023-12-31
324,987 GBP2022-12-31
Plant and equipment
5,352,327 GBP2023-12-31
5,192,629 GBP2022-12-31
Furniture and fittings
282,804 GBP2023-12-31
279,301 GBP2022-12-31
Computers
425,763 GBP2023-12-31
349,564 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,409,439 GBP2023-12-31
6,146,481 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
23,558 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
159,698 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,503 GBP2023-01-01 ~ 2023-12-31
Computers
76,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
262,958 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
65,353 GBP2023-12-31
86,217 GBP2022-12-31
Plant and equipment
391,992 GBP2023-12-31
456,215 GBP2022-12-31
Furniture and fittings
11,811 GBP2023-12-31
8,382 GBP2022-12-31
Computers
210,559 GBP2023-12-31
203,488 GBP2022-12-31
Raw Materials
1,446,683 GBP2023-12-31
1,279,312 GBP2022-12-31
Value of work in progress
614,981 GBP2023-12-31
448,815 GBP2022-12-31
Finished Goods
976,363 GBP2023-12-31
800,340 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,553,448 GBP2023-12-31
2,329,818 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
68,212 GBP2023-12-31
47,006 GBP2022-12-31
Other Debtors
Current
1,932 GBP2023-12-31
1,932 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
14,062 GBP2023-12-31
14,062 GBP2022-12-31
Prepayments/Accrued Income
Current
368,702 GBP2023-12-31
581,440 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,986,485 GBP2023-12-31
3,013,501 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
578,595 GBP2023-12-31
82,627 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
94,797 GBP2023-12-31
111,618 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,852,698 GBP2023-12-31
1,203,465 GBP2022-12-31
Amounts owed to group undertakings
Current
432,120 GBP2023-12-31
61,599 GBP2022-12-31
Other Taxation & Social Security Payable
Current
90,716 GBP2023-12-31
73,592 GBP2022-12-31
Other Creditors
Current
23,159 GBP2023-12-31
4,755 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
630,526 GBP2023-12-31
586,307 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,644 GBP2023-12-31
99,505 GBP2022-12-31
Between one and five year, hire purchase agreements
6,644 GBP2023-12-31
99,505 GBP2022-12-31
hire purchase agreements
101,441 GBP2023-12-31
211,123 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
405,467 GBP2023-12-31
409,558 GBP2022-12-31
Between one and five year
1,105,801 GBP2023-12-31
1,262,247 GBP2022-12-31
More than five year
408,758 GBP2022-12-31
All periods
1,511,268 GBP2023-12-31
2,080,563 GBP2022-12-31
Bank Overdrafts
Secured
578,595 GBP2023-12-31
82,627 GBP2022-12-31
Total Borrowings
Secured
680,036 GBP2023-12-31
293,750 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,330 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-210,208 GBP2023-01-01 ~ 2023-12-31