Cost of Sales
-5,690,970 GBP2023-01-01 ~ 2023-12-31
-6,611,428 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,560,885 GBP2023-01-01 ~ 2023-12-31
-1,686,667 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,846,838 GBP2023-01-01 ~ 2023-12-31
-1,769,589 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,392 GBP2023-01-01 ~ 2023-12-31
8,323 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,857,356 GBP2023-01-01 ~ 2023-12-31
1,148,569 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,422,862 GBP2023-01-01 ~ 2023-12-31
882,775 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,557,389 GBP2023-12-31
5,813,673 GBP2022-12-31
Debtors
2,562,890 GBP2023-12-31
2,982,772 GBP2022-12-31
Cash at bank and in hand
1,577,159 GBP2023-12-31
530,151 GBP2022-12-31
Current Assets
4,398,799 GBP2023-12-31
3,793,393 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,238,381 GBP2023-12-31
-4,082,892 GBP2022-12-31
Net Current Assets/Liabilities
2,160,418 GBP2023-12-31
-289,499 GBP2022-12-31
Total Assets Less Current Liabilities
7,717,807 GBP2023-12-31
5,524,174 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,450,829 GBP2023-12-31
-74,250 GBP2022-12-31
Net Assets/Liabilities
6,048,978 GBP2023-12-31
5,197,924 GBP2022-12-31
Equity
Called up share capital
424,324 GBP2023-12-31
424,324 GBP2022-12-31
424,324 GBP2021-12-31
Other miscellaneous reserve
-9,811 GBP2023-12-31
-9,811 GBP2022-12-31
Retained earnings (accumulated losses)
5,634,465 GBP2023-12-31
4,783,411 GBP2022-12-31
5,444,259 GBP2021-12-31
Equity
6,048,978 GBP2023-12-31
5,197,924 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,422,862 GBP2023-01-01 ~ 2023-12-31
882,775 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,543,623 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-571,808 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,540 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
742022-01-01 ~ 2022-12-31
Wages/Salaries
2,802,667 GBP2023-01-01 ~ 2023-12-31
2,785,272 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,587 GBP2023-01-01 ~ 2023-12-31
54,369 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,857,254 GBP2023-01-01 ~ 2023-12-31
2,839,641 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
400,000 GBP2023-01-01 ~ 2023-12-31
168,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-34,000 GBP2023-01-01 ~ 2023-12-31
213,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
413,279 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
413,279 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,101,261 GBP2023-12-31
5,031,589 GBP2022-12-31
Plant and equipment
1,536,814 GBP2023-12-31
1,515,209 GBP2022-12-31
Furniture and fittings
165,459 GBP2023-12-31
170,363 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,803,534 GBP2023-12-31
6,717,161 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-102,637 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-4,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-107,541 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
163,325 GBP2023-12-31
32,658 GBP2022-12-31
Plant and equipment
1,028,310 GBP2023-12-31
851,411 GBP2022-12-31
Furniture and fittings
54,510 GBP2023-12-31
19,419 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,246,145 GBP2023-12-31
903,488 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
130,667 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
201,940 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
39,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
372,602 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-25,041 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-4,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,937,936 GBP2023-12-31
4,998,931 GBP2022-12-31
Plant and equipment
508,504 GBP2023-12-31
663,798 GBP2022-12-31
Furniture and fittings
110,949 GBP2023-12-31
150,944 GBP2022-12-31
Finished Goods/Goods for Resale
258,750 GBP2023-12-31
280,470 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,860,375 GBP2023-12-31
2,267,971 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
260,345 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
407,283 GBP2023-12-31
655,328 GBP2022-12-31
Prepayments/Accrued Income
Current
34,887 GBP2023-12-31
59,473 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,562,890 GBP2023-12-31
2,982,772 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
170,000 GBP2023-12-31
1,590,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
34,556 GBP2023-12-31
31,931 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
498,159 GBP2022-12-31
Trade Creditors/Trade Payables
Current
822,221 GBP2023-12-31
1,327,909 GBP2022-12-31
Corporation Tax Payable
Current
463,599 GBP2023-12-31
54,199 GBP2022-12-31
Other Taxation & Social Security Payable
Current
222,113 GBP2023-12-31
172,452 GBP2022-12-31
Other Creditors
Current
212,331 GBP2023-12-31
49,158 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
313,561 GBP2023-12-31
359,084 GBP2022-12-31
Creditors
Current
2,238,381 GBP2023-12-31
4,082,892 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,448,204 GBP2023-12-31
37,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,625 GBP2023-12-31
36,750 GBP2022-12-31
Creditors
Non-current
1,450,829 GBP2023-12-31
74,250 GBP2022-12-31
Bank Borrowings
1,618,204 GBP2023-12-31
1,627,500 GBP2022-12-31
Total Borrowings
1,618,204 GBP2023-12-31
2,125,659 GBP2022-12-31
Current
170,000 GBP2023-12-31
2,088,159 GBP2022-12-31
Non-current
1,448,204 GBP2023-12-31
37,500 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
34,556 GBP2023-12-31
31,931 GBP2022-12-31
Minimum gross finance lease payments owing
37,181 GBP2023-12-31
68,681 GBP2022-12-31