Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,399,185 GBP2023-01-01 ~ 2023-12-31
16,665,106 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,350,969 GBP2023-01-01 ~ 2023-12-31
-11,586,718 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,048,216 GBP2023-01-01 ~ 2023-12-31
5,078,388 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,903,805 GBP2023-01-01 ~ 2023-12-31
-1,801,063 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,109,052 GBP2023-01-01 ~ 2023-12-31
-2,208,454 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
35,359 GBP2023-01-01 ~ 2023-12-31
1,068,871 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
48,678 GBP2023-01-01 ~ 2023-12-31
2,178 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-25,164 GBP2023-01-01 ~ 2023-12-31
-38,274 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
58,871 GBP2023-01-01 ~ 2023-12-31
1,032,775 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
177,731 GBP2023-01-01 ~ 2023-12-31
888,598 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
177,731 GBP2023-01-01 ~ 2023-12-31
888,598 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
26,933 GBP2023-12-31
36,093 GBP2022-12-31
Property, Plant & Equipment
1,964,073 GBP2023-12-31
1,733,301 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
3 GBP2022-12-31
Fixed Assets
1,991,007 GBP2023-12-31
1,769,397 GBP2022-12-31
Total Inventories
783,157 GBP2023-12-31
861,353 GBP2022-12-31
Debtors
1,442,063 GBP2023-12-31
1,890,625 GBP2022-12-31
Cash at bank and in hand
1,270,846 GBP2023-12-31
3,442,970 GBP2022-12-31
Current Assets
3,496,066 GBP2023-12-31
6,194,948 GBP2022-12-31
Creditors
Current
3,632,925 GBP2023-12-31
5,685,391 GBP2022-12-31
Net Current Assets/Liabilities
-136,859 GBP2023-12-31
509,557 GBP2022-12-31
Total Assets Less Current Liabilities
1,854,148 GBP2023-12-31
2,278,954 GBP2022-12-31
Creditors
Non-current
-592,574 GBP2023-12-31
-448,819 GBP2022-12-31
Net Assets/Liabilities
877,475 GBP2023-12-31
1,399,744 GBP2022-12-31
Equity
Called up share capital
140,525 GBP2023-12-31
140,525 GBP2022-12-31
140,525 GBP2021-12-31
Share premium
14,850 GBP2023-12-31
14,850 GBP2022-12-31
14,850 GBP2021-12-31
Capital redemption reserve
60,475 GBP2023-12-31
60,475 GBP2022-12-31
60,475 GBP2021-12-31
Retained earnings (accumulated losses)
661,625 GBP2023-12-31
1,183,894 GBP2022-12-31
895,296 GBP2021-12-31
Equity
877,475 GBP2023-12-31
1,399,744 GBP2022-12-31
1,111,146 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-700,000 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
177,731 GBP2023-01-01 ~ 2023-12-31
888,598 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,158,129 GBP2023-01-01 ~ 2023-12-31
4,316,683 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
422,636 GBP2023-01-01 ~ 2023-12-31
431,754 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
155,453 GBP2023-01-01 ~ 2023-12-31
137,012 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,736,218 GBP2023-01-01 ~ 2023-12-31
4,885,449 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1172023-01-01 ~ 2023-12-31
1232022-01-01 ~ 2022-12-31
Director Remuneration
382,301 GBP2023-01-01 ~ 2023-12-31
524,284 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
326,988 GBP2023-01-01 ~ 2023-12-31
297,238 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-41,573 GBP2023-01-01 ~ 2023-12-31
41,573 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
14,718 GBP2023-01-01 ~ 2023-12-31
196,227 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
46,680 GBP2023-12-31
45,045 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
19,747 GBP2023-12-31
8,952 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
10,795 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
26,933 GBP2023-12-31
36,093 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,883,588 GBP2023-12-31
4,510,977 GBP2022-12-31
Furniture and fittings
558,826 GBP2023-12-31
759,460 GBP2022-12-31
Motor vehicles
419,057 GBP2023-12-31
351,997 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,861,471 GBP2023-12-31
5,622,434 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,070,169 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-213,552 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-52,851 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-3,336,572 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
200,285 GBP2023-12-31
3,030,907 GBP2022-12-31
Furniture and fittings
480,742 GBP2023-12-31
654,544 GBP2022-12-31
Motor vehicles
216,371 GBP2023-12-31
203,682 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
897,398 GBP2023-12-31
3,889,133 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
237,686 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
39,739 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
49,563 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
326,988 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,068,308 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-213,541 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-36,874 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,318,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,683,303 GBP2023-12-31
1,480,070 GBP2022-12-31
Furniture and fittings
78,084 GBP2023-12-31
104,916 GBP2022-12-31
Motor vehicles
202,686 GBP2023-12-31
148,315 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
3 GBP2022-12-31
Investments in Group Undertakings
1 GBP2023-12-31
3 GBP2022-12-31
Raw Materials
783,157 GBP2023-12-31
861,353 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,044 GBP2023-12-31
6,228 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
96,300 GBP2023-12-31
548,727 GBP2022-12-31
Other Debtors
Current
2,131 GBP2023-12-31
2,208 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
41,626 GBP2023-12-31
Prepayments
Current
558,955 GBP2023-12-31
797,168 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,442,063 GBP2023-12-31
1,890,625 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
125,549 GBP2023-12-31
111,959 GBP2022-12-31
Trade Creditors/Trade Payables
Current
764,536 GBP2023-12-31
1,095,158 GBP2022-12-31
Corporation Tax Payable
Current
41,573 GBP2022-12-31
Other Taxation & Social Security Payable
Current
106,015 GBP2023-12-31
117,892 GBP2022-12-31
Other Creditors
Current
43,892 GBP2023-12-31
57,449 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
138,071 GBP2023-12-31
522,679 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
592,574 GBP2023-12-31
448,819 GBP2022-12-31
Between one and five year, hire purchase agreements
592,574 GBP2023-12-31
448,819 GBP2022-12-31
hire purchase agreements
718,123 GBP2023-12-31
560,778 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,699 GBP2023-12-31
66,640 GBP2022-12-31
Between one and five year
10,208 GBP2023-12-31
35,176 GBP2022-12-31
All periods
50,907 GBP2023-12-31
101,816 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
314,099 GBP2023-12-31
391,391 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
133,499 shares2023-12-31
Class 2 ordinary share
7,026 shares2023-12-31