Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
51,176,000 GBP2023-01-01 ~ 2023-12-31
40,347,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-37,952,000 GBP2023-01-01 ~ 2023-12-31
-34,970,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
13,224,000 GBP2023-01-01 ~ 2023-12-31
5,377,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-14,981,000 GBP2023-01-01 ~ 2023-12-31
-17,548,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
8,131,000 GBP2023-01-01 ~ 2023-12-31
-11,937,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
294,000 GBP2023-01-01 ~ 2023-12-31
598,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,623,000 GBP2023-01-01 ~ 2023-12-31
-13,326,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,523,000 GBP2023-01-01 ~ 2023-12-31
-13,320,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,646,000 GBP2023-12-31
3,634,000 GBP2022-12-31
Fixed Assets
2,646,000 GBP2023-12-31
3,634,000 GBP2022-12-31
Total Inventories
13,469,000 GBP2023-12-31
13,064,000 GBP2022-12-31
Debtors
Current
11,085,000 GBP2023-12-31
28,326,000 GBP2022-12-31
Cash at bank and in hand
925,000 GBP2023-12-31
215,000 GBP2022-12-31
Current Assets
25,479,000 GBP2023-12-31
41,605,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-15,284,000 GBP2023-12-31
-65,903,000 GBP2022-12-31
Net Current Assets/Liabilities
10,195,000 GBP2023-12-31
-24,298,000 GBP2022-12-31
Total Assets Less Current Liabilities
12,841,000 GBP2023-12-31
-20,664,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-16,457,000 GBP2023-12-31
-23,000 GBP2022-12-31
Net Assets/Liabilities
-4,593,000 GBP2023-12-31
-21,671,000 GBP2022-12-31
Equity
Called up share capital
126,000 GBP2023-12-31
126,000 GBP2022-12-31
126,000 GBP2022-01-01
Share premium
375,000 GBP2023-12-31
375,000 GBP2022-12-31
375,000 GBP2022-01-01
Capital redemption reserve
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Other miscellaneous reserve
10,328,000 GBP2023-12-31
Retained earnings (accumulated losses)
-15,522,000 GBP2023-12-31
-22,272,000 GBP2022-12-31
-8,952,000 GBP2022-01-01
Equity
-4,593,000 GBP2023-12-31
-21,671,000 GBP2022-12-31
-8,351,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,523,000 GBP2023-01-01 ~ 2023-12-31
-13,320,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
48,000 GBP2023-01-01 ~ 2023-12-31
101,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
12,107,000 GBP2023-01-01 ~ 2023-12-31
12,311,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,254,000 GBP2023-01-01 ~ 2023-12-31
1,309,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
13,804,000 GBP2023-01-01 ~ 2023-12-31
14,083,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
541,000 GBP2023-01-01 ~ 2023-12-31
623,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
141,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,406,000 GBP2023-01-01 ~ 2023-12-31
-2,532,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
350,000 GBP2023-12-31
350,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
350,000 GBP2023-12-31
350,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
18,827,000 GBP2023-12-31
18,742,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,450,000 GBP2023-12-31
19,975,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-107,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-717,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
15,420,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
16,341,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,122,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,180,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-107,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-717,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
16,435,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,804,000 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
2,392,000 GBP2023-12-31
3,322,000 GBP2022-12-31
Raw materials and consumables
9,303,000 GBP2023-12-31
9,455,000 GBP2022-12-31
Value of work in progress
4,166,000 GBP2023-12-31
3,609,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,741,000 GBP2023-12-31
10,684,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
210,000 GBP2023-12-31
16,063,000 GBP2022-12-31
Other Debtors
Current
204,000 GBP2023-12-31
231,000 GBP2022-12-31
Prepayments/Accrued Income
Current
1,030,000 GBP2023-12-31
1,348,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
900,000 GBP2023-12-31
Bank Borrowings
Current
2,840,000 GBP2022-12-31
Other Remaining Borrowings
Current
1,558,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
9,954,000 GBP2023-12-31
7,613,000 GBP2022-12-31
Amounts owed to group undertakings
Current
50,000 GBP2023-12-31
47,694,000 GBP2022-12-31
Taxation/Social Security Payable
Current
1,351,000 GBP2023-12-31
863,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,000 GBP2023-12-31
35,000 GBP2022-12-31
Other Creditors
Current
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,893,000 GBP2023-12-31
5,278,000 GBP2022-12-31
Creditors
Current
15,284,000 GBP2023-12-31
65,903,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
16,448,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,000 GBP2023-12-31
23,000 GBP2022-12-31
Creditors
Non-current
16,457,000 GBP2023-12-31
23,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,840,000 GBP2022-12-31
Total Borrowings
16,449,000 GBP2023-12-31
2,840,000 GBP2022-12-31
Minimum gross finance lease payments owing
23,000 GBP2023-12-31
58,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
900,000 GBP2023-01-01 ~ 2023-12-31
Net Deferred Tax Liability/Asset
900,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
125,000 shares2023-12-31
125,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
0 shares2023-12-31
0 shares2022-12-31
Par Value of Share
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
0 shares2023-12-31
0 shares2022-12-31
Par Value of Share
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
0 shares2023-12-31
0 shares2022-12-31
Par Value of Share
Class 4 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
583,000 GBP2023-12-31
818,000 GBP2022-12-31
Between one and five year
1,686,000 GBP2023-12-31
2,924,000 GBP2022-12-31
More than five year
821,000 GBP2023-12-31
1,159,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,090,000 GBP2023-12-31
4,901,000 GBP2022-12-31