Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
116,267,000 GBP2023-01-01 ~ 2023-12-31
100,679,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-82,785,000 GBP2023-01-01 ~ 2023-12-31
-72,121,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
33,482,000 GBP2023-01-01 ~ 2023-12-31
28,558,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-12,435,000 GBP2023-01-01 ~ 2023-12-31
-11,331,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-22,105,000 GBP2023-01-01 ~ 2023-12-31
-20,290,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,562,000 GBP2023-01-01 ~ 2023-12-31
1,169,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,161,000 GBP2023-01-01 ~ 2023-12-31
458,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
38,158,000 GBP2023-12-31
36,671,000 GBP2022-12-31
36,344,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,487,000 GBP2023-01-01 ~ 2023-12-31
327,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
13,628,000 GBP2023-12-31
15,033,000 GBP2022-12-31
Fixed Assets
13,628,000 GBP2023-12-31
15,033,000 GBP2022-12-31
Total Inventories
35,404,000 GBP2023-12-31
47,615,000 GBP2022-12-31
Debtors
Current
27,596,000 GBP2023-12-31
25,245,000 GBP2022-12-31
Cash at bank and in hand
11,860,000 GBP2023-12-31
5,376,000 GBP2022-12-31
Current Assets
74,860,000 GBP2023-12-31
78,236,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-34,194,000 GBP2023-12-31
-40,314,000 GBP2022-12-31
Net Current Assets/Liabilities
40,666,000 GBP2023-12-31
37,922,000 GBP2022-12-31
Total Assets Less Current Liabilities
54,294,000 GBP2023-12-31
52,955,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-13,852,000 GBP2023-12-31
-14,138,000 GBP2022-12-31
Net Assets/Liabilities
39,771,000 GBP2023-12-31
38,284,000 GBP2022-12-31
Equity
Called up share capital
65,000 GBP2023-12-31
65,000 GBP2022-12-31
Share premium
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Capital redemption reserve
1,288,000 GBP2023-12-31
1,288,000 GBP2022-12-31
Equity
39,771,000 GBP2023-12-31
38,284,000 GBP2022-12-31
Profit/Loss
1,487,000 GBP2023-01-01 ~ 2023-12-31
327,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
2,061,000 GBP2023-01-01 ~ 2023-12-31
1,928,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
11,860,000 GBP2023-12-31
5,376,000 GBP2022-12-31
4,223,000 GBP2022-01-01
Audit Fees/Expenses
66,000 GBP2023-01-01 ~ 2023-12-31
60,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
9,858,000 GBP2023-01-01 ~ 2023-12-31
7,777,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
975,000 GBP2023-01-01 ~ 2023-12-31
799,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,277,000 GBP2023-01-01 ~ 2023-12-31
8,962,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
139,000 GBP2023-01-01 ~ 2023-12-31
119,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
63,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
508,000 GBP2023-01-01 ~ 2023-12-31
87,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Other
77,000 GBP2023-12-31
36,000 GBP2022-12-31
Buildings
11,736,000 GBP2023-12-31
11,736,000 GBP2022-12-31
Plant and equipment
1,257,000 GBP2023-12-31
1,119,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
612,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
129,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
740,000 GBP2023-12-31
Property, Plant & Equipment
Other
77,000 GBP2023-12-31
36,000 GBP2022-12-31
Buildings
7,042,000 GBP2023-12-31
7,824,000 GBP2022-12-31
Plant and equipment
517,000 GBP2023-12-31
507,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
583,000 GBP2023-12-31
457,000 GBP2022-12-31
Office equipment
1,157,000 GBP2023-12-31
1,480,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
24,376,000 GBP2023-12-31
24,286,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-179,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-672,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
172,000 GBP2022-12-31
Office equipment
1,025,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,253,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
156,000 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
182,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
2,061,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-111,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-566,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
217,000 GBP2023-12-31
Office equipment
766,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,748,000 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
366,000 GBP2023-12-31
285,000 GBP2022-12-31
Office equipment
391,000 GBP2023-12-31
455,000 GBP2022-12-31
Raw materials and consumables
35,404,000 GBP2023-12-31
47,615,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
22,437,000 GBP2023-12-31
18,957,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,037,000 GBP2023-12-31
4,780,000 GBP2022-12-31
Other Debtors
Current
38,000 GBP2022-12-31
Prepayments/Accrued Income
Current
1,122,000 GBP2023-12-31
1,470,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,115,000 GBP2023-12-31
6,856,000 GBP2022-12-31
Amounts owed to group undertakings
Current
14,491,000 GBP2023-12-31
15,244,000 GBP2022-12-31
Corporation Tax Payable
Current
501,000 GBP2023-12-31
11,000 GBP2022-12-31
Taxation/Social Security Payable
Current
1,886,000 GBP2023-12-31
1,557,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,772,000 GBP2023-12-31
6,003,000 GBP2022-12-31
Creditors
Current
34,194,000 GBP2023-12-31
40,314,000 GBP2022-12-31
Amounts owed to group undertakings
Non-current
13,852,000 GBP2023-12-31
14,138,000 GBP2022-12-31
Creditors
Non-current
13,852,000 GBP2023-12-31
14,138,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-671,000 GBP2023-12-31
-533,000 GBP2022-12-31
-457,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-138,000 GBP2023-01-01 ~ 2023-12-31
-76,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-684,000 GBP2023-12-31
-708,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
65,000 shares2023-12-31
65,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
905,000 GBP2023-12-31
851,000 GBP2022-12-31
Between one and five year
603,000 GBP2023-12-31
585,000 GBP2022-12-31
More than five year
174,000 GBP2023-12-31
269,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,682,000 GBP2023-12-31
1,705,000 GBP2022-12-31