Cost of Sales
-9,442,872 GBP2023-01-01 ~ 2023-12-31
-8,846,092 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,529,004 GBP2023-01-01 ~ 2023-12-31
-3,408,344 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
124,792 GBP2023-01-01 ~ 2023-12-31
-188,026 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
78,440 GBP2023-01-01 ~ 2023-12-31
116,180 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
13,501,918 GBP2023-12-31
13,423,478 GBP2022-12-31
13,307,298 GBP2021-12-31
Property, Plant & Equipment
3,138,512 GBP2023-12-31
3,287,427 GBP2022-12-31
Debtors
5,659,351 GBP2023-12-31
5,920,070 GBP2022-12-31
Cash at bank and in hand
2,337,631 GBP2023-12-31
2,270,244 GBP2022-12-31
Current Assets
13,161,231 GBP2023-12-31
12,794,193 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-780,250 GBP2023-12-31
-686,919 GBP2022-12-31
Net Current Assets/Liabilities
12,380,981 GBP2023-12-31
12,107,274 GBP2022-12-31
Total Assets Less Current Liabilities
15,519,493 GBP2023-12-31
15,394,701 GBP2022-12-31
Net Assets/Liabilities
15,352,118 GBP2023-12-31
15,273,678 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
Other miscellaneous reserve
1,850,000 GBP2023-12-31
1,850,000 GBP2022-12-31
Equity
15,352,118 GBP2023-12-31
15,273,678 GBP2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
882022-01-01 ~ 2022-12-31
Wages/Salaries
3,169,256 GBP2023-01-01 ~ 2023-12-31
2,929,001 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,051 GBP2023-01-01 ~ 2023-12-31
104,117 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,532,244 GBP2023-01-01 ~ 2023-12-31
3,322,343 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
46,352 GBP2023-01-01 ~ 2023-12-31
-304,206 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,323,835 GBP2023-12-31
1,323,835 GBP2022-12-31
Improvements to leasehold property
371,393 GBP2023-12-31
371,393 GBP2022-12-31
Plant and equipment
4,828,786 GBP2023-12-31
4,754,808 GBP2022-12-31
Furniture and fittings
2,198,875 GBP2023-12-31
1,965,767 GBP2022-12-31
Motor vehicles
45,933 GBP2023-12-31
45,933 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,768,822 GBP2023-12-31
8,531,037 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
657,809 GBP2023-12-31
594,068 GBP2022-12-31
Improvements to leasehold property
158,407 GBP2023-12-31
146,108 GBP2022-12-31
Plant and equipment
3,358,457 GBP2023-12-31
3,151,151 GBP2022-12-31
Furniture and fittings
1,419,280 GBP2023-12-31
1,322,689 GBP2022-12-31
Motor vehicles
36,357 GBP2023-12-31
29,594 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,630,310 GBP2023-12-31
5,243,610 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
63,741 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
12,299 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
207,306 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
96,591 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
386,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
666,026 GBP2023-12-31
729,767 GBP2022-12-31
Improvements to leasehold property
212,986 GBP2023-12-31
225,285 GBP2022-12-31
Plant and equipment
1,470,329 GBP2023-12-31
1,603,657 GBP2022-12-31
Furniture and fittings
779,595 GBP2023-12-31
643,078 GBP2022-12-31
Motor vehicles
9,576 GBP2023-12-31
16,339 GBP2022-12-31
Finished Goods/Goods for Resale
792,714 GBP2023-12-31
783,297 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,052,834 GBP2023-12-31
2,362,347 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,426,250 GBP2023-12-31
3,273,262 GBP2022-12-31
Other Debtors
Current
93,932 GBP2023-12-31
207,383 GBP2022-12-31
Prepayments/Accrued Income
Current
86,335 GBP2023-12-31
77,078 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,659,351 GBP2023-12-31
5,920,070 GBP2022-12-31
Trade Creditors/Trade Payables
Current
376,027 GBP2023-12-31
282,631 GBP2022-12-31
Other Taxation & Social Security Payable
Current
76,520 GBP2023-12-31
69,421 GBP2022-12-31
Other Creditors
Current
15,398 GBP2023-12-31
24,780 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
312,305 GBP2023-12-31
310,087 GBP2022-12-31
Creditors
Current
780,250 GBP2023-12-31
686,919 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
44,000 GBP2023-12-31
64,667 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
44,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
44,000 GBP2023-12-31
108,667 GBP2022-12-31