Turnover/Revenue
78,972,000 GBP2023-01-01 ~ 2023-12-31
74,556,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-60,807,000 GBP2023-01-01 ~ 2023-12-31
-54,738,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
18,165,000 GBP2023-01-01 ~ 2023-12-31
19,818,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-6,339,000 GBP2023-01-01 ~ 2023-12-31
-4,553,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,399,000 GBP2023-01-01 ~ 2023-12-31
-10,373,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,349,000 GBP2023-01-01 ~ 2023-12-31
4,836,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,151,000 GBP2023-01-01 ~ 2023-12-31
3,746,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,545,000 GBP2023-01-01 ~ 2023-12-31
4,392,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
709,000 GBP2023-12-31
2,000 GBP2022-12-31
Property, Plant & Equipment
4,263,000 GBP2023-12-31
4,018,000 GBP2022-12-31
Fixed Assets
4,972,000 GBP2023-12-31
4,020,000 GBP2022-12-31
Total Inventories
15,692,000 GBP2023-12-31
15,334,000 GBP2022-12-31
Debtors
Current
16,549,000 GBP2023-12-31
17,822,000 GBP2022-12-31
Cash at bank and in hand
1,921,000 GBP2023-12-31
1,498,000 GBP2022-12-31
Current Assets
34,162,000 GBP2023-12-31
34,654,000 GBP2022-12-31
Net Current Assets/Liabilities
7,290,000 GBP2023-12-31
10,235,000 GBP2022-12-31
Total Assets Less Current Liabilities
12,262,000 GBP2023-12-31
14,255,000 GBP2022-12-31
Net Assets/Liabilities
11,597,000 GBP2023-12-31
13,241,000 GBP2022-12-31
Equity
Called up share capital
4,134,000 GBP2023-12-31
4,134,000 GBP2022-12-31
4,134,000 GBP2021-12-31
Capital redemption reserve
6,890,000 GBP2023-12-31
6,890,000 GBP2022-12-31
6,890,000 GBP2021-12-31
Retained earnings (accumulated losses)
573,000 GBP2023-12-31
2,217,000 GBP2022-12-31
-2,175,000 GBP2021-12-31
Equity
11,597,000 GBP2023-12-31
13,241,000 GBP2022-12-31
8,849,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,151,000 GBP2023-01-01 ~ 2023-12-31
3,746,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,545,000 GBP2023-01-01 ~ 2023-12-31
4,392,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,189,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,189,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
441,000 GBP2023-01-01 ~ 2023-12-31
368,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,134,000 GBP2023-01-01 ~ 2023-12-31
5,142,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
510,000 GBP2023-01-01 ~ 2023-12-31
518,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,030,000 GBP2023-01-01 ~ 2023-12-31
6,232,000 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
90,0002023-01-01 ~ 2023-12-31
76,0002022-01-01 ~ 2022-12-31
Average Number of Employees
1400002023-01-01 ~ 2023-12-31
1410002022-01-01 ~ 2022-12-31
Director Remuneration
125,000 GBP2023-01-01 ~ 2023-12-31
319,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
98,000 GBP2023-01-01 ~ 2023-12-31
96,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
189,000 GBP2023-01-01 ~ 2023-12-31
834,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
552,000 GBP2023-01-01 ~ 2023-12-31
918,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
986,000 GBP2023-12-31
746,000 GBP2022-12-31
Deferred Tax Liabilities
986,000 GBP2023-12-31
746,000 GBP2022-12-31
Intangible Assets - Gross Cost
Other
1,238,000 GBP2023-12-31
443,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,238,000 GBP2023-12-31
443,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
529,000 GBP2023-12-31
441,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
88,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
709,000 GBP2023-12-31
2,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,996,000 GBP2023-12-31
3,038,000 GBP2022-12-31
Land and buildings, Short leasehold
451,000 GBP2023-12-31
406,000 GBP2022-12-31
Furniture and fittings
1,611,000 GBP2023-12-31
997,000 GBP2022-12-31
Plant and equipment
2,989,000 GBP2023-12-31
2,837,000 GBP2022-12-31
Office equipment
18,000 GBP2023-12-31
18,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,065,000 GBP2023-12-31
7,296,000 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-32,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,343,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
201,000 GBP2023-12-31
796,000 GBP2022-12-31
Land and buildings, Short leasehold
202,000 GBP2023-12-31
396,000 GBP2022-12-31
Furniture and fittings
932,000 GBP2023-12-31
815,000 GBP2022-12-31
Plant and equipment
1,459,000 GBP2023-12-31
1,267,000 GBP2022-12-31
Office equipment
8,000 GBP2023-12-31
4,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,802,000 GBP2023-12-31
3,278,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
82,000 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Short leasehold
19,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
117,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
219,000 GBP2023-01-01 ~ 2023-12-31
Office equipment
4,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
441,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-27,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-917,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,795,000 GBP2023-12-31
2,242,000 GBP2022-12-31
Land and buildings, Short leasehold
249,000 GBP2023-12-31
10,000 GBP2022-12-31
Furniture and fittings
679,000 GBP2023-12-31
182,000 GBP2022-12-31
Plant and equipment
1,530,000 GBP2023-12-31
1,570,000 GBP2022-12-31
Office equipment
10,000 GBP2023-12-31
14,000 GBP2022-12-31
Finished Goods/Goods for Resale
15,692,000 GBP2023-12-31
15,334,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
15,647,000 GBP2023-12-31
16,108,000 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
836,000 GBP2023-12-31
1,623,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
16,549,000 GBP2023-12-31
17,822,000 GBP2022-12-31
Cash and Cash Equivalents
1,921,000 GBP2023-12-31
1,498,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
5,628,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
433,000 GBP2023-12-31
437,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
0.452023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,519,911 shares2023-12-31
8,519,911 shares2022-12-31
Number of Shares Issued (Fully Paid)
8,819,911 shares2023-12-31
8,819,911 shares2022-12-31
Nominal value of allotted share capital
4,133,960 GBP2023-01-01 ~ 2023-12-31
4,133,960 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
Current
5,628,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,320,000 GBP2023-12-31
994,000 GBP2022-12-31
Between two and five year
2,729,000 GBP2023-12-31
1,868,000 GBP2022-12-31
More than five year
1,797,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,846,000 GBP2023-12-31
2,862,000 GBP2022-12-31
Dividend per share (interim)
200.002023-01-01 ~ 2023-12-31