Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
798,000 GBP2023-12-31
879,000 GBP2022-12-31
Fixed Assets - Investments
688,000 GBP2023-12-31
688,000 GBP2022-12-31
Fixed Assets
1,486,000 GBP2023-12-31
1,567,000 GBP2022-12-31
Total Inventories
2,414,000 GBP2023-12-31
2,283,000 GBP2022-12-31
Debtors
5,725,000 GBP2023-12-31
6,803,000 GBP2022-12-31
Cash at bank and in hand
3,259,000 GBP2023-12-31
1,763,000 GBP2022-12-31
Current Assets
11,398,000 GBP2023-12-31
10,849,000 GBP2022-12-31
Net Current Assets/Liabilities
8,944,000 GBP2023-12-31
7,916,000 GBP2022-12-31
Total Assets Less Current Liabilities
10,430,000 GBP2023-12-31
9,483,000 GBP2022-12-31
Net Assets/Liabilities
10,311,000 GBP2023-12-31
9,358,000 GBP2022-12-31
Equity
Retained earnings (accumulated losses)
7,256,000 GBP2023-12-31
6,307,000 GBP2022-12-31
6,093,000 GBP2021-12-31
Equity
10,311,000 GBP2023-12-31
9,358,000 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
949,000 GBP2023-01-01 ~ 2023-12-31
214,000 GBP2022-01-01 ~ 2022-12-31
Equity
Capital redemption reserve
42,000 GBP2021-12-31
Average Number of Employees
1302023-01-01 ~ 2023-12-31
1362022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
237,000 GBP2023-12-31
237,000 GBP2022-12-31
Improvements to leasehold property
573,000 GBP2023-12-31
573,000 GBP2022-12-31
Furniture and fittings
2,002,000 GBP2023-12-31
2,046,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,812,000 GBP2023-12-31
2,856,000 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-164,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-164,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
24,000 GBP2023-12-31
20,000 GBP2022-12-31
Improvements to leasehold property
481,000 GBP2023-12-31
469,000 GBP2022-12-31
Furniture and fittings
1,509,000 GBP2023-12-31
1,488,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,014,000 GBP2023-12-31
1,977,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,000 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
12,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
177,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
193,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-156,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-156,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
213,000 GBP2023-12-31
217,000 GBP2022-12-31
Improvements to leasehold property
92,000 GBP2023-12-31
104,000 GBP2022-12-31
Furniture and fittings
493,000 GBP2023-12-31
558,000 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
684,000 GBP2022-12-31
Investments in Group Undertakings
684,000 GBP2023-12-31
684,000 GBP2022-12-31
Raw Materials
234,000 GBP2023-12-31
205,000 GBP2022-12-31
Value of work in progress
30,000 GBP2023-12-31
93,000 GBP2022-12-31
Finished Goods
2,150,000 GBP2023-12-31
1,985,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,037,000 GBP2023-12-31
2,251,000 GBP2022-12-31
Other Debtors
Current
270,000 GBP2023-12-31
285,000 GBP2022-12-31
Prepayments
Current
263,000 GBP2023-12-31
237,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,570,000 GBP2023-12-31
2,773,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
742,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
557,000 GBP2023-12-31
756,000 GBP2022-12-31
Corporation Tax Payable
Current
270,000 GBP2023-12-31
-153,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
145,000 GBP2023-12-31
144,000 GBP2022-12-31
Other Creditors
Current
28,000 GBP2023-12-31
40,000 GBP2022-12-31
Accrued Liabilities
Current
1,154,000 GBP2023-12-31
1,130,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
742,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
887,000 GBP2023-12-31
20,000 GBP2022-12-31
Between one and five year
2,502,000 GBP2023-12-31
883,000 GBP2022-12-31
More than five year
767,000 GBP2023-12-31
2,204,000 GBP2022-12-31
All periods
4,156,000 GBP2023-12-31
3,107,000 GBP2022-12-31
Bank Borrowings
Secured
742,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
440,256 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,071,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,071,000 GBP2023-01-01 ~ 2023-12-31