Cost of Sales
-3,820,314 GBP2023-01-01 ~ 2023-12-31
-3,817,004 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-586,564 GBP2023-01-01 ~ 2023-12-31
-492,624 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,197,224 GBP2023-01-01 ~ 2023-12-31
-1,048,320 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,191 GBP2023-01-01 ~ 2023-12-31
502 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
345,736 GBP2023-01-01 ~ 2023-12-31
407,912 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
278,993 GBP2023-01-01 ~ 2023-12-31
370,727 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
23,702 GBP2023-12-31
21,854 GBP2022-12-31
Property, Plant & Equipment
454,662 GBP2023-12-31
357,687 GBP2022-12-31
Fixed Assets
478,364 GBP2023-12-31
379,541 GBP2022-12-31
Debtors
1,170,048 GBP2023-12-31
965,894 GBP2022-12-31
Cash at bank and in hand
1,120,981 GBP2023-12-31
2,128,346 GBP2022-12-31
Current Assets
5,860,146 GBP2023-12-31
5,614,073 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,721,503 GBP2023-12-31
Net Current Assets/Liabilities
4,138,643 GBP2023-12-31
3,906,042 GBP2022-12-31
Total Assets Less Current Liabilities
4,617,007 GBP2023-12-31
4,285,583 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-22,480 GBP2023-12-31
Net Assets/Liabilities
4,412,073 GBP2023-12-31
4,133,080 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,362,073 GBP2023-12-31
4,083,080 GBP2022-12-31
3,712,353 GBP2021-12-31
Equity
4,412,073 GBP2023-12-31
4,133,080 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
278,993 GBP2023-01-01 ~ 2023-12-31
370,727 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Wages/Salaries
2,571,805 GBP2023-01-01 ~ 2023-12-31
2,276,874 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,486 GBP2023-01-01 ~ 2023-12-31
71,050 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,917,639 GBP2023-01-01 ~ 2023-12-31
2,580,524 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,307 GBP2023-01-01 ~ 2023-12-31
-12,892 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
432,982 GBP2023-12-31
415,923 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
409,280 GBP2023-12-31
394,069 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
15,211 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
23,702 GBP2023-12-31
21,854 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,673,116 GBP2023-12-31
1,562,561 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,242,096 GBP2023-12-31
2,122,791 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-71,017 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-71,017 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
568,980 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,298,216 GBP2023-12-31
1,288,504 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,787,434 GBP2023-12-31
1,765,104 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
12,618 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
78,229 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,847 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-68,517 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-68,517 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
489,218 GBP2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
79,762 GBP2023-12-31
Plant and equipment
374,900 GBP2023-12-31
274,057 GBP2022-12-31
Finished Goods/Goods for Resale
2,102,089 GBP2023-12-31
1,327,714 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
420,411 GBP2023-12-31
429,616 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
329,172 GBP2023-12-31
291,983 GBP2022-12-31
Other Debtors
Current
237,788 GBP2023-12-31
54,226 GBP2022-12-31
Prepayments/Accrued Income
Current
182,677 GBP2023-12-31
190,069 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,170,048 GBP2023-12-31
Amounts falling due within one year, Current
965,894 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
18,981 GBP2023-12-31
1,657 GBP2022-12-31
Trade Creditors/Trade Payables
Current
437,907 GBP2023-12-31
399,842 GBP2022-12-31
Amounts owed to group undertakings
Current
745,920 GBP2023-12-31
832,251 GBP2022-12-31
Corporation Tax Payable
Current
71,610 GBP2023-12-31
83,328 GBP2022-12-31
Other Taxation & Social Security Payable
Current
67,208 GBP2023-12-31
63,807 GBP2022-12-31
Other Creditors
Current
167,946 GBP2023-12-31
140,348 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
211,931 GBP2023-12-31
186,798 GBP2022-12-31
Creditors
Current
1,721,503 GBP2023-12-31
1,708,031 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
22,480 GBP2023-12-31
4,356 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
18,981 GBP2023-12-31
1,657 GBP2022-12-31
Minimum gross finance lease payments owing
41,461 GBP2023-12-31
6,013 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
280,000 GBP2023-12-31
280,000 GBP2022-12-31
Between two and five year
1,120,000 GBP2023-12-31
1,120,000 GBP2022-12-31
More than five year
202,740 GBP2023-12-31
482,740 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,602,740 GBP2023-12-31
1,882,740 GBP2022-12-31