Cost of Sales
-18,155,750 GBP2023-01-01 ~ 2023-12-31
-17,202,573 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-4,742,979 GBP2023-01-01 ~ 2023-12-31
-4,377,813 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,176,447 GBP2023-01-01 ~ 2023-12-31
-3,388,431 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,512 GBP2023-01-01 ~ 2023-12-31
250,506 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,864,599 GBP2023-01-01 ~ 2023-12-31
2,995,833 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,295,205 GBP2023-01-01 ~ 2023-12-31
2,524,328 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,295,205 GBP2023-01-01 ~ 2023-12-31
2,524,328 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,955,758 GBP2023-12-31
4,476,134 GBP2022-12-31
Fixed Assets - Investments
926,803 GBP2023-12-31
926,803 GBP2022-12-31
Fixed Assets
4,882,561 GBP2023-12-31
5,402,937 GBP2022-12-31
Debtors
10,059,283 GBP2023-12-31
7,290,755 GBP2022-12-31
Cash at bank and in hand
1,214,162 GBP2023-12-31
2,073,090 GBP2022-12-31
Current Assets
17,101,671 GBP2023-12-31
15,542,588 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-999,533 GBP2023-12-31
-2,210,525 GBP2022-12-31
Net Current Assets/Liabilities
16,102,138 GBP2023-12-31
13,332,063 GBP2022-12-31
Total Assets Less Current Liabilities
20,984,699 GBP2023-12-31
18,735,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-8,955 GBP2022-12-31
Net Assets/Liabilities
20,427,108 GBP2023-12-31
18,131,903 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
20,327,108 GBP2023-12-31
18,031,903 GBP2022-12-31
16,007,575 GBP2021-12-31
Equity
20,427,108 GBP2023-12-31
18,131,903 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,295,205 GBP2023-01-01 ~ 2023-12-31
2,524,328 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,830 GBP2023-01-01 ~ 2023-12-31
13,260 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2162023-01-01 ~ 2023-12-31
2162022-01-01 ~ 2022-12-31
Wages/Salaries
7,289,091 GBP2023-01-01 ~ 2023-12-31
6,638,055 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
534,810 GBP2023-01-01 ~ 2023-12-31
497,990 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,565,606 GBP2023-01-01 ~ 2023-12-31
7,810,899 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
304,122 GBP2023-01-01 ~ 2023-12-31
269,995 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,551 GBP2023-01-01 ~ 2023-12-31
195,722 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
26,737,403 GBP2023-12-31
26,451,835 GBP2022-12-31
Furniture and fittings
1,089,462 GBP2023-12-31
1,089,462 GBP2022-12-31
Motor vehicles
608,492 GBP2023-12-31
722,696 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
28,435,357 GBP2023-12-31
28,263,993 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,997 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-167,699 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-197,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
23,179,820 GBP2023-12-31
22,487,916 GBP2022-12-31
Furniture and fittings
826,959 GBP2023-12-31
771,773 GBP2022-12-31
Motor vehicles
472,820 GBP2023-12-31
528,170 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
24,479,599 GBP2023-12-31
23,787,859 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
705,398 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
55,186 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
75,722 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
836,306 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-13,494 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-131,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-144,566 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,557,583 GBP2023-12-31
3,963,919 GBP2022-12-31
Furniture and fittings
262,503 GBP2023-12-31
317,689 GBP2022-12-31
Motor vehicles
135,672 GBP2023-12-31
194,526 GBP2022-12-31
Finished Goods/Goods for Resale
881,775 GBP2023-12-31
1,000,689 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,948,774 GBP2023-12-31
4,431,933 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
175,260 GBP2023-12-31
79,693 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,521,613 GBP2023-12-31
2,584,826 GBP2022-12-31
Other Debtors
Current
138,288 GBP2023-12-31
6,345 GBP2022-12-31
Prepayments/Accrued Income
Current
275,348 GBP2023-12-31
187,958 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,059,283 GBP2023-12-31
7,290,755 GBP2022-12-31
Trade Creditors/Trade Payables
Current
875,029 GBP2023-12-31
1,780,570 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
13,990 GBP2022-12-31
Other Taxation & Social Security Payable
Current
94,070 GBP2023-12-31
374,496 GBP2022-12-31
Other Creditors
Current
21,479 GBP2023-12-31
26,119 GBP2022-12-31
Creditors
Current
999,533 GBP2023-12-31
2,210,525 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
296,011 GBP2023-12-31
274,291 GBP2022-12-31
Between two and five year
745,505 GBP2023-12-31
857,267 GBP2022-12-31
More than five year
615,596 GBP2023-12-31
725,852 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,657,112 GBP2023-12-31
1,857,410 GBP2022-12-31