Turnover/Revenue
33,233,333 GBP2022-01-01 ~ 2022-12-31
28,509,418 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-29,186,143 GBP2022-01-01 ~ 2022-12-31
-24,962,619 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,047,190 GBP2022-01-01 ~ 2022-12-31
3,546,799 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,971,617 GBP2022-01-01 ~ 2022-12-31
-1,649,650 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,147,841 GBP2022-01-01 ~ 2022-12-31
-1,016,168 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,062,720 GBP2022-01-01 ~ 2022-12-31
952,300 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
17 GBP2022-01-01 ~ 2022-12-31
16 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
710,821 GBP2022-01-01 ~ 2022-12-31
867,363 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
591,468 GBP2022-01-01 ~ 2022-12-31
591,022 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
6,179,915 GBP2022-12-31
4,690,085 GBP2021-12-31
Fixed Assets - Investments
0 GBP2022-12-31
182,000 GBP2021-12-31
Fixed Assets
6,179,915 GBP2022-12-31
4,872,085 GBP2021-12-31
Total Inventories
3,256,943 GBP2022-12-31
3,097,403 GBP2021-12-31
Debtors
8,024,422 GBP2022-12-31
3,785,378 GBP2021-12-31
Cash at bank and in hand
269,657 GBP2022-12-31
704,820 GBP2021-12-31
Current Assets
11,551,022 GBP2022-12-31
7,587,601 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-10,606,668 GBP2022-12-31
-7,273,767 GBP2021-12-31
Net Current Assets/Liabilities
944,354 GBP2022-12-31
313,834 GBP2021-12-31
Total Assets Less Current Liabilities
7,124,269 GBP2022-12-31
5,185,919 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-2,321,412 GBP2022-12-31
-1,123,169 GBP2021-12-31
Net Assets/Liabilities
3,904,352 GBP2022-12-31
3,312,884 GBP2021-12-31
Equity
Called up share capital
536,000 GBP2022-12-31
536,000 GBP2021-12-31
536,000 GBP2020-12-31
Capital redemption reserve
260,333 GBP2022-12-31
260,333 GBP2021-12-31
Retained earnings (accumulated losses)
3,108,019 GBP2022-12-31
2,516,551 GBP2021-12-31
2,568,193 GBP2020-12-31
Equity
3,904,352 GBP2022-12-31
3,312,884 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
591,468 GBP2022-01-01 ~ 2022-12-31
591,022 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-642,664 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
585,871 GBP2022-01-01 ~ 2022-12-31
517,357 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
28,950 GBP2022-01-01 ~ 2022-12-31
23,250 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1012022-01-01 ~ 2022-12-31
952021-01-01 ~ 2021-12-31
Wages/Salaries
3,189,568 GBP2022-01-01 ~ 2022-12-31
2,861,052 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
325,596 GBP2022-01-01 ~ 2022-12-31
287,379 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
101,640 GBP2022-01-01 ~ 2022-12-31
90,101 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,616,804 GBP2022-01-01 ~ 2022-12-31
3,238,532 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
238,680 GBP2022-01-01 ~ 2022-12-31
342,292 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
406,510 GBP2022-01-01 ~ 2022-12-31
171,021 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
794,469 GBP2022-12-31
732,833 GBP2021-12-31
Plant and equipment
12,996,803 GBP2022-12-31
10,362,974 GBP2021-12-31
Computers
221,748 GBP2022-12-31
207,569 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
14,169,873 GBP2022-12-31
12,094,172 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
582,555 GBP2022-12-31
521,467 GBP2021-12-31
Plant and equipment
7,201,486 GBP2022-12-31
6,679,064 GBP2021-12-31
Computers
205,917 GBP2022-12-31
203,556 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,989,958 GBP2022-12-31
7,404,087 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
61,088 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
522,422 GBP2022-01-01 ~ 2022-12-31
Computers
2,361 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
585,871 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
211,914 GBP2022-12-31
211,366 GBP2021-12-31
Plant and equipment
5,795,317 GBP2022-12-31
3,683,910 GBP2021-12-31
Computers
15,831 GBP2022-12-31
4,013 GBP2021-12-31
Raw materials and consumables
1,237,570 GBP2022-12-31
1,845,368 GBP2021-12-31
Finished Goods/Goods for Resale
2,019,373 GBP2022-12-31
1,252,035 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
760,908 GBP2022-12-31
842,712 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
92,682 GBP2022-12-31
63,395 GBP2021-12-31
Other Debtors
Current
6,870,536 GBP2022-12-31
2,491,541 GBP2021-12-31
Prepayments/Accrued Income
Current
300,296 GBP2022-12-31
387,730 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
8,024,422 GBP2022-12-31
3,785,378 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
3,545,890 GBP2022-12-31
0 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
496,298 GBP2022-12-31
322,027 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,375,785 GBP2022-12-31
5,008,688 GBP2021-12-31
Other Taxation & Social Security Payable
Current
723,424 GBP2022-12-31
323,523 GBP2021-12-31
Other Creditors
Current
193,787 GBP2022-12-31
871,963 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,271,484 GBP2022-12-31
737,165 GBP2021-12-31
Creditors
Current
10,606,668 GBP2022-12-31
7,273,767 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,321,412 GBP2022-12-31
1,123,169 GBP2021-12-31
Bank Overdrafts
3,545,890 GBP2022-12-31
0 GBP2021-12-31
Total Borrowings
Current
3,545,890 GBP2022-12-31
0 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
496,298 GBP2022-12-31
322,027 GBP2021-12-31
Minimum gross finance lease payments owing
2,817,710 GBP2022-12-31
1,445,196 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
335,070 GBP2022-12-31
337,174 GBP2021-12-31
Between two and five year
646,517 GBP2022-12-31
903,031 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
981,587 GBP2022-12-31
1,240,205 GBP2021-12-31