Turnover/Revenue
21,605,000 GBP2022-01-01 ~ 2022-12-31
19,735,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-14,233,000 GBP2022-01-01 ~ 2022-12-31
-12,371,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
7,372,000 GBP2022-01-01 ~ 2022-12-31
7,364,000 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,718,000 GBP2022-01-01 ~ 2022-12-31
-5,573,000 GBP2021-01-01 ~ 2021-12-31
Other operating income
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,654,000 GBP2022-01-01 ~ 2022-12-31
1,791,000 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
544,000 GBP2022-01-01 ~ 2022-12-31
562,000 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,198,000 GBP2022-01-01 ~ 2022-12-31
2,353,000 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-746,000 GBP2022-01-01 ~ 2022-12-31
-567,000 GBP2021-01-01 ~ 2021-12-31
Called-up share capital not yet paid and not classified as a current asset
0 GBP2022-12-31
0 GBP2021-12-31
Intangible Assets
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment
3,805,000 GBP2022-12-31
4,197,000 GBP2021-12-31
Fixed Assets - Investments
0 GBP2022-12-31
0 GBP2021-12-31
Fixed Assets
3,805,000 GBP2022-12-31
4,197,000 GBP2021-12-31
Total Inventories
4,034,000 GBP2022-12-31
3,627,000 GBP2021-12-31
Debtors
21,190,000 GBP2022-12-31
18,005,000 GBP2021-12-31
Cash at bank and in hand
535,000 GBP2022-12-31
2,115,000 GBP2021-12-31
Current assets - Investments
0 GBP2022-12-31
0 GBP2021-12-31
Current Assets
25,759,000 GBP2022-12-31
23,747,000 GBP2021-12-31
Net Current Assets/Liabilities
24,873,000 GBP2022-12-31
23,021,000 GBP2021-12-31
Total Assets Less Current Liabilities
28,678,000 GBP2022-12-31
27,218,000 GBP2021-12-31
Net Assets/Liabilities
28,256,000 GBP2022-12-31
26,804,000 GBP2021-12-31
Equity
Called up share capital
1,368,000 GBP2022-12-31
1,368,000 GBP2021-12-31
Share premium
1,012,000 GBP2022-12-31
1,012,000 GBP2021-12-31
Retained earnings (accumulated losses)
25,876,000 GBP2022-12-31
24,424,000 GBP2021-12-31
Equity
28,256,000 GBP2022-12-31
26,804,000 GBP2021-12-31
Average Number of Employees
482022-01-01 ~ 2022-12-31
462021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
835,000 GBP2022-12-31
835,000 GBP2021-12-31
Plant and equipment
11,210,000 GBP2022-12-31
11,152,000 GBP2021-12-31
Tools/Equipment for furniture and fittings
0 GBP2022-12-31
0 GBP2021-12-31
Office equipment
0 GBP2022-12-31
0 GBP2021-12-31
Vehicles
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
12,045,000 GBP2022-12-31
11,987,000 GBP2021-12-31
Property, Plant & Equipment - Disposals
Land and buildings
0 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
-201,000 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Office equipment
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-201,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
326,000 GBP2022-12-31
313,000 GBP2021-12-31
Plant and equipment
7,914,000 GBP2022-12-31
7,477,000 GBP2021-12-31
Tools/Equipment for furniture and fittings
0 GBP2022-12-31
0 GBP2021-12-31
Office equipment
0 GBP2022-12-31
0 GBP2021-12-31
Vehicles
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,240,000 GBP2022-12-31
7,790,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,000 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
599,000 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Office equipment
0 GBP2022-01-01 ~ 2022-12-31
Vehicles
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
612,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
0 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
-162,000 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Office equipment
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-162,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other increase or decrease in the depreciation or impairment
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
509,000 GBP2022-12-31
522,000 GBP2021-12-31
Plant and equipment
3,296,000 GBP2022-12-31
3,675,000 GBP2021-12-31
Tools/Equipment for furniture and fittings
0 GBP2022-12-31
0 GBP2021-12-31
Office equipment
0 GBP2022-12-31
0 GBP2021-12-31
Vehicles
0 GBP2022-12-31
0 GBP2021-12-31
Other types of inventories not specified separately
4,034,000 GBP2022-12-31
3,627,000 GBP2021-12-31
Trade Debtors/Trade Receivables
4,184,000 GBP2022-12-31
3,283,000 GBP2021-12-31
Prepayments/Accrued Income
518,000 GBP2022-12-31
399,000 GBP2021-12-31
Other Debtors
16,488,000 GBP2022-12-31
14,323,000 GBP2021-12-31
Debtors
Amounts falling due after one year
0 GBP2022-12-31
0 GBP2021-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
0 GBP2022-12-31
0 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
0 GBP2022-12-31
0 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
317,000 GBP2022-12-31
338,000 GBP2021-12-31
Taxation/Social Security Payable
Amounts falling due within one year
67,000 GBP2022-12-31
73,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
239,000 GBP2022-12-31
285,000 GBP2021-12-31
Other Creditors
Amounts falling due within one year
263,000 GBP2022-12-31
30,000 GBP2021-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
0 GBP2022-12-31
0 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
0 GBP2022-12-31
0 GBP2021-12-31
Other Creditors
Amounts falling due after one year
422,000 GBP2022-12-31
414,000 GBP2021-12-31