Turnover/Revenue
18,154,000 GBP2023-01-01 ~ 2023-12-31
19,752,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,755,000 GBP2023-01-01 ~ 2023-12-31
13,467,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,399,000 GBP2023-01-01 ~ 2023-12-31
6,285,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,771,000 GBP2023-01-01 ~ 2023-12-31
3,394,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
647,000 GBP2023-01-01 ~ 2023-12-31
2,891,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
280,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
927,000 GBP2023-01-01 ~ 2023-12-31
2,891,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
343,000 GBP2023-01-01 ~ 2023-12-31
299,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
584,000 GBP2023-01-01 ~ 2023-12-31
2,592,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
584,000 GBP2023-01-01 ~ 2023-12-31
2,592,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,513,000 GBP2023-12-31
6,330,000 GBP2022-12-31
Total Inventories
134,000 GBP2023-12-31
235,000 GBP2022-12-31
Debtors
11,378,000 GBP2023-12-31
10,210,000 GBP2022-12-31
Cash at bank and in hand
1,643,000 GBP2023-12-31
1,189,000 GBP2022-12-31
Current Assets
13,155,000 GBP2023-12-31
11,634,000 GBP2022-12-31
Creditors
Current
4,985,000 GBP2023-12-31
4,150,000 GBP2022-12-31
Net Current Assets/Liabilities
8,170,000 GBP2023-12-31
7,484,000 GBP2022-12-31
Total Assets Less Current Liabilities
14,683,000 GBP2023-12-31
13,814,000 GBP2022-12-31
Net Assets/Liabilities
14,187,000 GBP2023-12-31
13,603,000 GBP2022-12-31
Equity
Called up share capital
27,000 GBP2023-12-31
27,000 GBP2022-12-31
27,000 GBP2021-12-31
Share premium
4,183,000 GBP2023-12-31
4,183,000 GBP2022-12-31
4,183,000 GBP2021-12-31
Retained earnings (accumulated losses)
9,977,000 GBP2023-12-31
9,393,000 GBP2022-12-31
6,801,000 GBP2021-12-31
Equity
14,187,000 GBP2023-12-31
13,603,000 GBP2022-12-31
11,011,000 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
584,000 GBP2023-01-01 ~ 2023-12-31
2,592,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,134,000 GBP2023-01-01 ~ 2023-12-31
3,688,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
473,000 GBP2023-01-01 ~ 2023-12-31
400,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
389,000 GBP2023-01-01 ~ 2023-12-31
174,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,996,000 GBP2023-01-01 ~ 2023-12-31
4,262,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1242023-01-01 ~ 2023-12-31
1052022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,253,000 GBP2023-01-01 ~ 2023-12-31
1,563,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,000 GBP2023-01-01 ~ 2023-12-31
27,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
232,000 GBP2023-01-01 ~ 2023-12-31
549,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
795,000 GBP2023-12-31
781,000 GBP2022-12-31
Plant and equipment
30,433,000 GBP2023-12-31
28,017,000 GBP2022-12-31
Furniture and fittings
818,000 GBP2023-12-31
818,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
713,000 GBP2023-12-31
684,000 GBP2022-12-31
Plant and equipment
24,231,000 GBP2023-12-31
22,057,000 GBP2022-12-31
Furniture and fittings
684,000 GBP2023-12-31
659,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
29,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
2,174,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
82,000 GBP2023-12-31
97,000 GBP2022-12-31
Plant and equipment
6,202,000 GBP2023-12-31
5,960,000 GBP2022-12-31
Furniture and fittings
134,000 GBP2023-12-31
159,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
391,000 GBP2023-12-31
391,000 GBP2022-12-31
Computers
1,106,000 GBP2023-12-31
1,100,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
33,543,000 GBP2023-12-31
31,107,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
330,000 GBP2023-12-31
312,000 GBP2022-12-31
Computers
1,072,000 GBP2023-12-31
1,065,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
27,030,000 GBP2023-12-31
24,777,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
18,000 GBP2023-01-01 ~ 2023-12-31
Computers
7,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,253,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
61,000 GBP2023-12-31
79,000 GBP2022-12-31
Computers
34,000 GBP2023-12-31
35,000 GBP2022-12-31
Merchandise
127,000 GBP2023-12-31
207,000 GBP2022-12-31
Value of work in progress
7,000 GBP2023-12-31
28,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,653,000 GBP2023-12-31
3,279,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,382,000 GBP2023-12-31
6,487,000 GBP2022-12-31
Other Debtors
Current
25,000 GBP2023-12-31
87,000 GBP2022-12-31
Prepayments/Accrued Income
Current
153,000 GBP2023-12-31
167,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,213,000 GBP2023-12-31
10,020,000 GBP2022-12-31
Other Debtors
Non-current
165,000 GBP2023-12-31
190,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,312,000 GBP2023-12-31
1,286,000 GBP2022-12-31
Amounts owed to group undertakings
Current
1,275,000 GBP2023-12-31
763,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
169,000 GBP2023-12-31
163,000 GBP2022-12-31
Other Creditors
Current
27,000 GBP2023-12-31
46,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,484,000 GBP2023-12-31
1,400,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
355,000 GBP2023-12-31
46,000 GBP2022-12-31
Between one and five year
1,421,000 GBP2023-12-31
More than five year
1,480,000 GBP2023-12-31
All periods
3,256,000 GBP2023-12-31
46,000 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
505,000 GBP2023-12-31
536,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
496,000 GBP2023-12-31
211,000 GBP2022-12-31