Cost of Sales
-6,162,013 GBP2023-01-01 ~ 2023-12-31
-5,580,699 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-460,179 GBP2023-01-01 ~ 2023-12-31
-533,302 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-253,632 GBP2023-01-01 ~ 2023-12-31
-45,194 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-171,284 GBP2023-01-01 ~ 2023-12-31
215,978 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-154,372 GBP2023-01-01 ~ 2023-12-31
110,896 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,593,222 GBP2023-12-31
5,683,317 GBP2022-12-31
Debtors
3,725,245 GBP2022-12-31
Cash at bank and in hand
151,135 GBP2023-12-31
552,914 GBP2022-12-31
Current Assets
4,248,289 GBP2023-12-31
4,458,501 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,536,470 GBP2023-12-31
-2,319,908 GBP2022-12-31
Net Current Assets/Liabilities
-1,288,181 GBP2023-12-31
2,138,593 GBP2022-12-31
Total Assets Less Current Liabilities
4,305,041 GBP2023-12-31
7,821,910 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-3,362,497 GBP2022-12-31
Net Assets/Liabilities
4,305,041 GBP2023-12-31
4,459,413 GBP2022-12-31
Equity
Called up share capital
11,095,219 GBP2023-12-31
11,095,219 GBP2022-12-31
11,095,219 GBP2021-12-31
Capital redemption reserve
3,031,061 GBP2023-12-31
3,031,061 GBP2022-12-31
3,031,061 GBP2021-12-31
Retained earnings (accumulated losses)
-9,821,239 GBP2023-12-31
-9,666,867 GBP2022-12-31
-9,777,763 GBP2021-12-31
Equity
4,305,041 GBP2023-12-31
4,459,413 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-154,372 GBP2023-01-01 ~ 2023-12-31
110,896 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1092023-01-01 ~ 2023-12-31
932022-01-01 ~ 2022-12-31
Wages/Salaries
2,819,561 GBP2023-01-01 ~ 2023-12-31
2,493,250 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,769 GBP2023-01-01 ~ 2023-12-31
68,397 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,123,889 GBP2023-01-01 ~ 2023-12-31
2,786,042 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
105,082 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,249,270 GBP2023-12-31
8,249,270 GBP2022-12-31
Plant and equipment
1,575,788 GBP2023-12-31
1,507,708 GBP2022-12-31
Furniture and fittings
2,838,865 GBP2023-12-31
2,815,415 GBP2022-12-31
Computers
626,444 GBP2023-12-31
593,407 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,500,497 GBP2023-12-31
13,285,999 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,066,118 GBP2023-12-31
3,055,188 GBP2022-12-31
Plant and equipment
1,427,705 GBP2023-12-31
1,335,388 GBP2022-12-31
Furniture and fittings
2,822,924 GBP2023-12-31
2,654,795 GBP2022-12-31
Computers
590,528 GBP2023-12-31
557,311 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,907,275 GBP2023-12-31
7,602,682 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,930 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
92,317 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
168,129 GBP2023-01-01 ~ 2023-12-31
Computers
33,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
304,593 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,183,152 GBP2023-12-31
5,194,082 GBP2022-12-31
Plant and equipment
148,083 GBP2023-12-31
172,320 GBP2022-12-31
Furniture and fittings
15,941 GBP2023-12-31
160,620 GBP2022-12-31
Computers
35,916 GBP2023-12-31
36,096 GBP2022-12-31
Finished Goods/Goods for Resale
221,789 GBP2023-12-31
180,342 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
241,207 GBP2023-12-31
194,723 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
16,912 GBP2023-12-31
58,436 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,397,884 GBP2023-12-31
3,200,289 GBP2022-12-31
Other Debtors
Current
52,967 GBP2023-12-31
74,070 GBP2022-12-31
Prepayments/Accrued Income
Current
109,995 GBP2023-12-31
141,327 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
56,400 GBP2023-12-31
56,400 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,875,365 GBP2023-12-31
3,725,245 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
3,362,496 GBP2023-12-31
91,124 GBP2022-12-31
Trade Creditors/Trade Payables
Current
291,310 GBP2023-12-31
295,681 GBP2022-12-31
Other Taxation & Social Security Payable
Current
431,236 GBP2023-12-31
357,214 GBP2022-12-31
Other Creditors
Current
236,469 GBP2023-12-31
208,640 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,214,959 GBP2023-12-31
1,367,249 GBP2022-12-31
Creditors
Current
5,536,470 GBP2023-12-31
2,319,908 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
3,362,497 GBP2022-12-31
Bank Borrowings
3,362,496 GBP2023-12-31
3,453,621 GBP2022-12-31
Total Borrowings
Current
3,362,496 GBP2023-12-31
91,124 GBP2022-12-31
Non-current
0 GBP2023-12-31
3,362,497 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,166 GBP2023-12-31
6,952 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
1,166 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,166 GBP2023-12-31
8,118 GBP2022-12-31