Average Number of Employees
352023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Property, Plant & Equipment
433,670 GBP2023-12-31
177,917 GBP2022-12-31
Fixed Assets - Investments
736,892 GBP2023-12-31
736,892 GBP2022-12-31
Fixed Assets
1,170,562 GBP2023-12-31
914,809 GBP2022-12-31
Total Inventories
569,610 GBP2023-12-31
539,575 GBP2022-12-31
Debtors
Current
454,306 GBP2023-12-31
414,907 GBP2022-12-31
Cash at bank and in hand
113,186 GBP2023-12-31
30,802 GBP2022-12-31
Current Assets
1,137,102 GBP2023-12-31
985,284 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,332,143 GBP2023-12-31
-842,611 GBP2022-12-31
Net Current Assets/Liabilities
-195,041 GBP2023-12-31
142,673 GBP2022-12-31
Total Assets Less Current Liabilities
975,521 GBP2023-12-31
1,057,482 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-281,369 GBP2023-12-31
-18,756 GBP2022-12-31
Net Assets/Liabilities
557,860 GBP2023-12-31
947,953 GBP2022-12-31
Equity
Called up share capital
211,111 GBP2023-12-31
211,111 GBP2022-12-31
211,111 GBP2022-01-01
Capital redemption reserve
200,001 GBP2023-12-31
200,001 GBP2022-12-31
200,001 GBP2022-01-01
Retained earnings (accumulated losses)
146,748 GBP2023-12-31
536,841 GBP2022-12-31
895,595 GBP2022-01-01
Equity
557,860 GBP2023-12-31
947,953 GBP2022-12-31
1,306,707 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
427,614 GBP2023-01-01 ~ 2023-12-31
490,218 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
427,614 GBP2023-01-01 ~ 2023-12-31
490,218 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-817,707 GBP2023-01-01 ~ 2023-12-31
-848,972 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-817,707 GBP2023-01-01 ~ 2023-12-31
-848,972 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,570,480 GBP2023-12-31
1,408,707 GBP2022-12-31
Furniture and fittings
310,113 GBP2023-12-31
304,839 GBP2022-12-31
Other
204,178 GBP2023-12-31
202,778 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,274,173 GBP2023-12-31
1,951,513 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,298,461 GBP2022-12-31
Furniture and fittings
259,500 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,773,596 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
35,013 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
24,527 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
66,227 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
680 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,334,154 GBP2023-12-31
Furniture and fittings
284,027 GBP2023-12-31
Other
202,796 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,840,503 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
236,326 GBP2023-12-31
110,246 GBP2022-12-31
Furniture and fittings
26,086 GBP2023-12-31
45,339 GBP2022-12-31
Other
1,382 GBP2023-12-31
1,316 GBP2022-12-31
Land and buildings
169,876 GBP2023-12-31
21,016 GBP2022-12-31
Raw materials and consumables
398,553 GBP2023-12-31
322,141 GBP2022-12-31
Value of work in progress
7,192 GBP2023-12-31
13,421 GBP2022-12-31
Finished Goods/Goods for Resale
163,865 GBP2023-12-31
204,013 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
320,134 GBP2023-12-31
224,614 GBP2022-12-31
Other Debtors
Current
1 GBP2023-12-31
Prepayments/Accrued Income
Current
134,171 GBP2023-12-31
190,293 GBP2022-12-31
Cash and Cash Equivalents
113,186 GBP2023-12-31
30,802 GBP2022-12-31
Bank Borrowings
Current
79,028 GBP2023-12-31
31,499 GBP2022-12-31
Trade Creditors/Trade Payables
Current
277,787 GBP2023-12-31
202,151 GBP2022-12-31
Amounts owed to group undertakings
Current
854,330 GBP2023-12-31
408,434 GBP2022-12-31
Taxation/Social Security Payable
Current
64,590 GBP2023-12-31
143,570 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,136 GBP2023-12-31
Other Creditors
Current
14,980 GBP2023-12-31
14,062 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
28,292 GBP2023-12-31
42,895 GBP2022-12-31
Creditors
Current
1,332,143 GBP2023-12-31
842,611 GBP2022-12-31
Bank Borrowings
Non-current
269,339 GBP2023-12-31
18,756 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
12,030 GBP2023-12-31
Creditors
Non-current
281,369 GBP2023-12-31
18,756 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
79,028 GBP2023-12-31
31,499 GBP2022-12-31
Non-current, Between one and two years
269,339 GBP2023-12-31
18,756 GBP2022-12-31
Total Borrowings
348,367 GBP2023-12-31
50,255 GBP2022-12-31
Net Deferred Tax Liability/Asset
-102,998 GBP2023-12-31
-41,551 GBP2022-12-31
-42,632 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-61,447 GBP2023-01-01 ~ 2023-12-31
1,081 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-102,998 GBP2023-12-31
-41,551 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31
200,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,875 GBP2023-12-31
186,889 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
47,875 GBP2023-12-31
186,889 GBP2022-12-31