(expand)Administrative Expenses
-3,113,275 GBP2023-01-01 ~ 2023-12-31
-2,882,940 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
948 GBP2023-01-01 ~ 2023-12-31
773 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
425,061 GBP2023-01-01 ~ 2023-12-31
-3,063,056 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
567,570 GBP2023-01-01 ~ 2023-12-31
-2,630,845 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
943,345 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
567,570 GBP2023-01-01 ~ 2023-12-31
-1,923,336 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
13,130 GBP2023-12-31
112,827 GBP2022-12-31
Property, Plant & Equipment
5,041,298 GBP2023-12-31
5,188,076 GBP2022-12-31
Fixed Assets
5,054,428 GBP2023-12-31
5,300,903 GBP2022-12-31
Debtors
8,765,847 GBP2023-12-31
8,355,860 GBP2022-12-31
Cash at bank and in hand
1,653,479 GBP2023-12-31
365,137 GBP2022-12-31
Current Assets
14,519,315 GBP2023-12-31
16,023,671 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,711,720 GBP2023-12-31
-12,622,917 GBP2022-12-31
Net Current Assets/Liabilities
3,807,595 GBP2023-12-31
3,400,754 GBP2022-12-31
Total Assets Less Current Liabilities
8,862,023 GBP2023-12-31
8,701,657 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,396,555 GBP2023-12-31
-1,661,250 GBP2022-12-31
Net Assets/Liabilities
7,039,476 GBP2023-12-31
6,471,906 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Revaluation reserve
2,136,943 GBP2023-12-31
2,136,943 GBP2022-12-31
1,429,434 GBP2021-12-31
Retained earnings (accumulated losses)
4,802,533 GBP2023-12-31
4,234,963 GBP2022-12-31
6,865,808 GBP2021-12-31
Equity
7,039,476 GBP2023-12-31
6,471,906 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
567,570 GBP2023-01-01 ~ 2023-12-31
-2,630,845 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
36,000 GBP2023-01-01 ~ 2023-12-31
26,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
462023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Wages/Salaries
1,896,028 GBP2023-01-01 ~ 2023-12-31
1,833,964 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,217 GBP2023-01-01 ~ 2023-12-31
86,406 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,167,164 GBP2023-01-01 ~ 2023-12-31
2,135,320 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
353,644 GBP2023-01-01 ~ 2023-12-31
347,946 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-142,509 GBP2023-01-01 ~ 2023-12-31
-285,470 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
0 GBP2023-12-31
96,949 GBP2022-12-31
Intangible Assets - Gross Cost
45,990 GBP2023-12-31
142,939 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
32,860 GBP2023-12-31
30,112 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,748 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
0 GBP2023-12-31
96,949 GBP2022-12-31
Intangible Assets
13,130 GBP2023-12-31
112,827 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,774,485 GBP2023-12-31
4,774,485 GBP2022-12-31
Plant and equipment
1,060,190 GBP2023-12-31
1,747,764 GBP2022-12-31
Furniture and fittings
299,406 GBP2023-12-31
867,630 GBP2022-12-31
Computers
66,067 GBP2023-12-31
64,083 GBP2022-12-31
Motor vehicles
126,662 GBP2023-12-31
220,812 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,326,810 GBP2023-12-31
7,674,774 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-687,574 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-629,132 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-94,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,410,856 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
948,459 GBP2023-12-31
1,509,363 GBP2022-12-31
Furniture and fittings
218,870 GBP2023-12-31
814,944 GBP2022-12-31
Computers
30,063 GBP2023-12-31
17,120 GBP2022-12-31
Motor vehicles
88,120 GBP2023-12-31
145,271 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,285,512 GBP2023-12-31
2,486,698 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
88,663 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
32,941 GBP2023-01-01 ~ 2023-12-31
Computers
12,943 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
26,572 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-649,567 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-629,015 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-83,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,362,305 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,774,485 GBP2023-12-31
4,774,485 GBP2022-12-31
Plant and equipment
111,731 GBP2023-12-31
238,401 GBP2022-12-31
Furniture and fittings
80,536 GBP2023-12-31
52,686 GBP2022-12-31
Computers
36,004 GBP2023-12-31
46,963 GBP2022-12-31
Motor vehicles
38,542 GBP2023-12-31
75,541 GBP2022-12-31
Amounts invested in assets
Non-current
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
4,096,989 GBP2023-12-31
7,297,660 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,035,857 GBP2023-12-31
3,222,786 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
15,005 GBP2023-12-31
15,005 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,697,067 GBP2023-12-31
4,452,368 GBP2022-12-31
Other Debtors
Current
575,460 GBP2023-12-31
235,779 GBP2022-12-31
Prepayments/Accrued Income
Current
442,458 GBP2023-12-31
367,589 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,765,847 GBP2023-12-31
8,355,860 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
4,579,440 GBP2023-12-31
4,486,530 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
15,349 GBP2023-12-31
151,185 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,410,593 GBP2023-12-31
2,941,650 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
995,046 GBP2022-12-31
Corporation Tax Payable
Current
263,189 GBP2023-12-31
323,849 GBP2022-12-31
Other Taxation & Social Security Payable
Current
331,812 GBP2023-12-31
942,933 GBP2022-12-31
Other Creditors
Current
2,113,973 GBP2023-12-31
2,026,936 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
153,421 GBP2023-12-31
754,788 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,353,750 GBP2023-12-31
1,661,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
42,805 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
1,396,555 GBP2023-12-31
1,661,250 GBP2022-12-31
Bank Borrowings
1,661,250 GBP2023-12-31
1,968,750 GBP2022-12-31
Bank Overdrafts
4,271,940 GBP2023-12-31
4,179,030 GBP2022-12-31
Total Borrowings
5,933,190 GBP2023-12-31
6,147,780 GBP2022-12-31
Current
4,579,440 GBP2023-12-31
4,486,530 GBP2022-12-31
Non-current
1,353,750 GBP2023-12-31
1,661,250 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
15,349 GBP2023-12-31
151,185 GBP2022-12-31
Minimum gross finance lease payments owing
58,154 GBP2023-12-31
151,185 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
92,931 GBP2023-12-31
61,539 GBP2022-12-31
Between two and five year
212,756 GBP2023-12-31
90,986 GBP2022-12-31
More than five year
7,594 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
313,281 GBP2023-12-31
152,525 GBP2022-12-31