Turnover/Revenue
42,731,000 GBP2022-01-01 ~ 2022-12-31
35,513,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-37,314,000 GBP2022-01-01 ~ 2022-12-31
-30,632,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,417,000 GBP2022-01-01 ~ 2022-12-31
4,881,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,044,000 GBP2022-01-01 ~ 2022-12-31
-2,793,000 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,373,000 GBP2022-01-01 ~ 2022-12-31
2,088,000 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-100,000 GBP2022-01-01 ~ 2022-12-31
-72,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,273,000 GBP2022-01-01 ~ 2022-12-31
2,016,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,792,000 GBP2022-01-01 ~ 2022-12-31
1,593,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,339,000 GBP2022-12-31
1,931,000 GBP2021-12-31
Total Inventories
10,236,000 GBP2022-12-31
5,042,000 GBP2021-12-31
Debtors
2,150,000 GBP2022-12-31
3,020,000 GBP2021-12-31
Cash at bank and in hand
1,000 GBP2022-12-31
1,909,000 GBP2021-12-31
Current Assets
12,387,000 GBP2022-12-31
9,971,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-4,272,000 GBP2022-12-31
-3,334,000 GBP2021-12-31
Net Current Assets/Liabilities
8,115,000 GBP2022-12-31
6,637,000 GBP2021-12-31
Total Assets Less Current Liabilities
10,454,000 GBP2022-12-31
8,568,000 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-3,000,000 GBP2022-12-31
-3,000,000 GBP2021-12-31
Net Assets/Liabilities
7,090,000 GBP2022-12-31
5,298,000 GBP2021-12-31
Equity
Called up share capital
600,000 GBP2022-12-31
600,000 GBP2021-12-31
600,000 GBP2020-12-31
Retained earnings (accumulated losses)
6,490,000 GBP2022-12-31
4,698,000 GBP2021-12-31
3,105,000 GBP2020-12-31
Equity
7,090,000 GBP2022-12-31
5,298,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,792,000 GBP2022-01-01 ~ 2022-12-31
1,593,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
952022-01-01 ~ 2022-12-31
952021-01-01 ~ 2021-12-31
Wages/Salaries
3,279,000 GBP2022-01-01 ~ 2022-12-31
3,015,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
351,000 GBP2022-01-01 ~ 2022-12-31
311,000 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
99,000 GBP2022-01-01 ~ 2022-12-31
95,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,729,000 GBP2022-01-01 ~ 2022-12-31
3,421,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
625,000 GBP2022-01-01 ~ 2022-12-31
777,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
94,000 GBP2022-01-01 ~ 2022-12-31
270,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,370,000 GBP2022-12-31
1,291,000 GBP2021-12-31
Furniture and fittings
559,000 GBP2022-12-31
458,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,427,000 GBP2022-12-31
4,547,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-10,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-394,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
33,000 GBP2022-12-31
30,000 GBP2021-12-31
Plant and equipment
1,059,000 GBP2022-12-31
968,000 GBP2021-12-31
Furniture and fittings
361,000 GBP2022-12-31
306,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,088,000 GBP2022-12-31
2,617,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
3,000 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
96,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
65,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
625,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-10,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-154,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
311,000 GBP2022-12-31
323,000 GBP2021-12-31
Furniture and fittings
198,000 GBP2022-12-31
153,000 GBP2021-12-31
Raw materials and consumables
2,179,000 GBP2022-12-31
3,012,000 GBP2021-12-31
Value of work in progress
15,000 GBP2022-12-31
6,000 GBP2021-12-31
Finished Goods/Goods for Resale
8,042,000 GBP2022-12-31
2,024,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,398,000 GBP2022-12-31
2,444,000 GBP2021-12-31
Other Debtors
Current
337,000 GBP2022-12-31
230,000 GBP2021-12-31
Prepayments/Accrued Income
Current
415,000 GBP2022-12-31
346,000 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
2,150,000 GBP2022-12-31
3,020,000 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
728,000 GBP2022-12-31
0 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,711,000 GBP2022-12-31
2,059,000 GBP2021-12-31
Corporation Tax Payable
Current
219,000 GBP2022-12-31
187,000 GBP2021-12-31
Other Taxation & Social Security Payable
Current
93,000 GBP2022-12-31
385,000 GBP2021-12-31
Other Creditors
Current
25,000 GBP2022-12-31
21,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
496,000 GBP2022-12-31
682,000 GBP2021-12-31
Creditors
Current
4,272,000 GBP2022-12-31
3,334,000 GBP2021-12-31
Amounts owed to group undertakings
Non-current
3,000,000 GBP2022-12-31
3,000,000 GBP2021-12-31
Bank Overdrafts
728,000 GBP2022-12-31
0 GBP2021-12-31
Total Borrowings
Current
728,000 GBP2022-12-31
0 GBP2021-12-31
Equity
Retained earnings (accumulated losses), Restated amount
4,698,000 GBP2021-12-31
3,105,000 GBP2020-12-31