Cost of Sales
-29,208,606 GBP2023-01-01 ~ 2023-12-31
-30,235,306 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-34,100,942 GBP2023-01-01 ~ 2023-12-31
-32,830,690 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,320,858 GBP2023-01-01 ~ 2023-12-31
160,141 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,252,858 GBP2023-01-01 ~ 2023-12-31
1,035,141 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
119,348 GBP2023-12-31
203,985 GBP2022-12-31
Property, Plant & Equipment
3,119,307 GBP2023-12-31
1,967,170 GBP2022-12-31
Fixed Assets
3,238,655 GBP2023-12-31
2,171,155 GBP2022-12-31
Debtors
26,112,653 GBP2023-12-31
24,694,080 GBP2022-12-31
Cash at bank and in hand
2,516,231 GBP2023-12-31
401,722 GBP2022-12-31
Current Assets
39,987,251 GBP2023-12-31
38,868,670 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,002,133 GBP2023-12-31
-16,183,433 GBP2022-12-31
Net Current Assets/Liabilities
26,985,118 GBP2023-12-31
22,685,237 GBP2022-12-31
Total Assets Less Current Liabilities
30,223,773 GBP2023-12-31
24,856,392 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-864,523 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
28,874,250 GBP2023-12-31
24,621,392 GBP2022-12-31
Equity
Called up share capital
200,001 GBP2023-12-31
200,001 GBP2022-12-31
200,001 GBP2021-12-31
Retained earnings (accumulated losses)
28,674,249 GBP2023-12-31
24,421,391 GBP2022-12-31
23,386,250 GBP2021-12-31
Equity
28,874,250 GBP2023-12-31
24,621,392 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,252,858 GBP2023-01-01 ~ 2023-12-31
1,035,141 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
32,000 GBP2023-01-01 ~ 2023-12-31
30,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3312023-01-01 ~ 2023-12-31
3312022-01-01 ~ 2022-12-31
Wages/Salaries
15,547,238 GBP2023-01-01 ~ 2023-12-31
14,620,691 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
804,944 GBP2023-01-01 ~ 2023-12-31
1,218,382 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
18,045,857 GBP2023-01-01 ~ 2023-12-31
17,490,076 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
2,067,009 GBP2023-01-01 ~ 2023-12-31
2,443,358 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
443,653 GBP2023-01-01 ~ 2023-12-31
-875,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
824,672 GBP2023-12-31
818,468 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
705,324 GBP2023-12-31
614,483 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
90,841 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
119,348 GBP2023-12-31
203,985 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Improvements to leasehold property
1,063,199 GBP2023-12-31
1,000,166 GBP2022-12-31
Plant and equipment
6,095,198 GBP2023-12-31
4,517,332 GBP2022-12-31
Furniture and fittings
2,338,917 GBP2023-12-31
2,239,432 GBP2022-12-31
Motor vehicles
26,999 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,529,313 GBP2023-12-31
7,761,930 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-243,042 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-243,042 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
Improvements to leasehold property
782,265 GBP2023-12-31
676,897 GBP2022-12-31
Plant and equipment
3,574,387 GBP2023-12-31
3,244,188 GBP2022-12-31
Furniture and fittings
2,047,354 GBP2023-12-31
1,873,675 GBP2022-12-31
Motor vehicles
6,000 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,410,006 GBP2023-12-31
5,794,760 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
105,368 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
498,503 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
173,679 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
783,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-168,304 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-168,304 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Improvements to leasehold property
280,934 GBP2023-12-31
323,269 GBP2022-12-31
Plant and equipment
2,520,811 GBP2023-12-31
1,273,144 GBP2022-12-31
Furniture and fittings
291,563 GBP2023-12-31
365,757 GBP2022-12-31
Motor vehicles
20,999 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
8,365,103 GBP2023-12-31
10,849,153 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
13,921,527 GBP2023-12-31
13,349,281 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
10,240,380 GBP2023-12-31
8,051,905 GBP2022-12-31
Other Debtors
Current
11,971 GBP2023-12-31
12,538 GBP2022-12-31
Prepayments/Accrued Income
Current
1,938,775 GBP2023-12-31
3,280,356 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
26,112,653 GBP2023-12-31
24,694,080 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,863,780 GBP2023-12-31
2,669,547 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
297,206 GBP2023-12-31
232,649 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,881,003 GBP2023-12-31
10,866,587 GBP2022-12-31
Amounts owed to group undertakings
Current
24,143 GBP2023-12-31
457,775 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,765,411 GBP2023-12-31
892,768 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,170,590 GBP2023-12-31
1,064,107 GBP2022-12-31
Creditors
Current
13,002,133 GBP2023-12-31
16,183,433 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
864,523 GBP2023-12-31
0 GBP2022-12-31
Bank Borrowings
2,863,780 GBP2023-12-31
0 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
2,669,547 GBP2022-12-31
-2,669,547 GBP2022-12-31
Total Borrowings
2,863,780 GBP2023-12-31
2,669,547 GBP2022-12-31
Current
2,863,780 GBP2023-12-31
2,669,547 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
297,206 GBP2023-12-31
232,649 GBP2022-12-31
Minimum gross finance lease payments owing
1,161,729 GBP2023-12-31
232,649 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
527,106 GBP2023-12-31
361,558 GBP2022-12-31
Between two and five year
847,604 GBP2023-12-31
439,275 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,374,710 GBP2023-12-31
800,833 GBP2022-12-31