Cost of Sales
-6,911,739 GBP2023-01-01 ~ 2023-12-31
-8,377,580 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-236,898 GBP2023-01-01 ~ 2023-12-31
-322,944 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,557,898 GBP2023-01-01 ~ 2023-12-31
-4,335,509 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
181,638 GBP2023-01-01 ~ 2023-12-31
-109,046 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,843,073 GBP2023-01-01 ~ 2023-12-31
1,180,655 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,437,410 GBP2023-01-01 ~ 2023-12-31
871,310 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,745,615 GBP2023-12-31
1,244,938 GBP2022-12-31
Fixed Assets - Investments
6,473,013 GBP2023-12-31
6,348,344 GBP2022-12-31
Fixed Assets
8,218,628 GBP2023-12-31
7,593,282 GBP2022-12-31
Debtors
8,118,901 GBP2023-12-31
7,875,580 GBP2022-12-31
Cash at bank and in hand
844,495 GBP2023-12-31
2,238,791 GBP2022-12-31
Current Assets
10,465,583 GBP2023-12-31
11,992,290 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,288,414 GBP2023-12-31
-6,015,282 GBP2022-12-31
Net Current Assets/Liabilities
4,177,169 GBP2023-12-31
5,977,008 GBP2022-12-31
Total Assets Less Current Liabilities
12,395,797 GBP2023-12-31
13,570,290 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-2,608,138 GBP2022-12-31
Net Assets/Liabilities
12,040,999 GBP2023-12-31
10,666,589 GBP2022-12-31
Equity
Called up share capital
17,003 GBP2023-12-31
17,003 GBP2022-12-31
17,003 GBP2021-12-31
Share premium
15,000 GBP2023-12-31
15,000 GBP2022-12-31
15,000 GBP2021-12-31
Retained earnings (accumulated losses)
12,008,996 GBP2023-12-31
10,634,586 GBP2022-12-31
9,826,276 GBP2021-12-31
Equity
12,040,999 GBP2023-12-31
10,666,589 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,437,410 GBP2023-01-01 ~ 2023-12-31
871,310 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-63,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-63,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
20,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
572022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
392,616 GBP2023-01-01 ~ 2023-12-31
30,370 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
59,235 GBP2023-01-01 ~ 2023-12-31
206,338 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
50,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
50,000 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
914,423 GBP2022-12-31
Plant and equipment
1,446,438 GBP2023-12-31
1,167,752 GBP2022-12-31
Furniture and fittings
142,016 GBP2023-12-31
179,025 GBP2022-12-31
Computers
69,140 GBP2023-12-31
29,387 GBP2022-12-31
Motor vehicles
191,035 GBP2023-12-31
126,745 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,417,332 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-16,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-58,400 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-25,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-99,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
144,883 GBP2023-12-31
60,962 GBP2022-12-31
Plant and equipment
1,029,051 GBP2023-12-31
928,282 GBP2022-12-31
Furniture and fittings
76,533 GBP2023-12-31
103,253 GBP2022-12-31
Computers
28,264 GBP2023-12-31
18,045 GBP2022-12-31
Motor vehicles
61,851 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
83,921 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
104,347 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
16,371 GBP2023-01-01 ~ 2023-12-31
Computers
10,219 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
35,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
250,840 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,578 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-43,091 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,742 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-61,411 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
417,387 GBP2023-12-31
239,469 GBP2022-12-31
Furniture and fittings
65,483 GBP2023-12-31
75,772 GBP2022-12-31
Computers
40,876 GBP2023-12-31
11,342 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
853,461 GBP2022-12-31
Motor vehicles
64,894 GBP2022-12-31
Finished Goods/Goods for Resale
1,502,187 GBP2023-12-31
1,877,919 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,960,981 GBP2023-12-31
1,709,489 GBP2022-12-31
Other Debtors
Current
150,000 GBP2023-12-31
567,821 GBP2022-12-31
Prepayments/Accrued Income
Current
222,920 GBP2023-12-31
163,270 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,333,901 GBP2023-12-31
2,440,580 GBP2022-12-31
Other Debtors
Non-current
5,785,000 GBP2023-12-31
5,435,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,830 GBP2023-12-31
134,069 GBP2022-12-31
Trade Creditors/Trade Payables
Current
973,505 GBP2023-12-31
1,605,590 GBP2022-12-31
Corporation Tax Payable
Current
346,428 GBP2023-12-31
240,431 GBP2022-12-31
Other Taxation & Social Security Payable
Current
135,716 GBP2023-12-31
60,165 GBP2022-12-31
Other Creditors
Current
3,123,379 GBP2023-12-31
73,154 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,707,556 GBP2023-12-31
3,901,873 GBP2022-12-31
Creditors
Current
6,288,414 GBP2023-12-31
6,015,282 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
2,608,138 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
2,734,138 GBP2022-12-31
Total Borrowings
1,830 GBP2023-12-31
2,742,207 GBP2022-12-31
Current
1,830 GBP2023-12-31
134,069 GBP2022-12-31
Non-current
0 GBP2023-12-31
2,608,138 GBP2022-12-31
Equity
Called up share capital
17,003 GBP2023-12-31
17,003 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
222,157 GBP2023-12-31
222,157 GBP2022-12-31
Between two and five year
625,425 GBP2023-12-31
712,925 GBP2022-12-31
More than five year
0 GBP2023-12-31
67,328 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
847,582 GBP2023-12-31
1,002,410 GBP2022-12-31