Cost of Sales
-8,195,220 GBP2023-01-01 ~ 2023-12-31
-6,310,592 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-53,102 GBP2023-01-01 ~ 2023-12-31
-97,464 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,138,154 GBP2023-01-01 ~ 2023-12-31
-2,940,340 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,255 GBP2023-01-01 ~ 2023-12-31
12,532 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-38 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
981,787 GBP2023-01-01 ~ 2023-12-31
145,948 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
734,001 GBP2023-01-01 ~ 2023-12-31
93,177 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,854,832 GBP2023-12-31
1,923,548 GBP2022-12-31
Debtors
1,916,344 GBP2023-12-31
2,515,328 GBP2022-12-31
Cash at bank and in hand
1,196,061 GBP2023-12-31
265,403 GBP2022-12-31
Current Assets
6,810,375 GBP2023-12-31
6,130,147 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,538,761 GBP2022-12-31
Net Current Assets/Liabilities
5,454,332 GBP2023-12-31
4,591,386 GBP2022-12-31
Total Assets Less Current Liabilities
7,309,164 GBP2023-12-31
6,514,934 GBP2022-12-31
Net Assets/Liabilities
6,936,532 GBP2023-12-31
6,202,531 GBP2022-12-31
Equity
Called up share capital
76 GBP2023-12-31
76 GBP2022-12-31
76 GBP2021-12-31
Revaluation reserve
836,107 GBP2023-12-31
836,107 GBP2022-12-31
836,107 GBP2021-12-31
Capital redemption reserve
24 GBP2023-12-31
24 GBP2022-12-31
24 GBP2021-12-31
Retained earnings (accumulated losses)
6,100,325 GBP2023-12-31
5,366,324 GBP2022-12-31
5,273,147 GBP2021-12-31
Equity
6,936,532 GBP2023-12-31
6,202,531 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
734,001 GBP2023-01-01 ~ 2023-12-31
93,177 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,700 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Wages/Salaries
2,445,480 GBP2023-01-01 ~ 2023-12-31
2,137,718 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,197 GBP2023-01-01 ~ 2023-12-31
61,644 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,741,458 GBP2023-01-01 ~ 2023-12-31
2,410,805 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,000 GBP2023-01-01 ~ 2023-12-31
28,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,500,000 GBP2022-12-31
Plant and equipment
1,580,473 GBP2023-12-31
1,483,608 GBP2022-12-31
Motor vehicles
49,814 GBP2023-12-31
49,814 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,130,287 GBP2023-12-31
3,033,422 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,734 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-19,734 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,500,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
799,376 GBP2023-12-31
685,774 GBP2022-12-31
Motor vehicles
40,079 GBP2023-12-31
32,100 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,275,455 GBP2023-12-31
1,109,874 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
131,513 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,979 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
183,492 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-17,911 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,911 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
436,000 GBP2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,064,000 GBP2023-12-31
Plant and equipment
781,097 GBP2023-12-31
797,834 GBP2022-12-31
Motor vehicles
9,735 GBP2023-12-31
17,714 GBP2022-12-31
Owned/Freehold, Land and buildings
1,108,000 GBP2022-12-31
Finished Goods/Goods for Resale
3,618,941 GBP2023-12-31
3,129,763 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,836,954 GBP2023-12-31
2,025,326 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
11,452 GBP2023-12-31
224,855 GBP2022-12-31
Other Debtors
Current
4,000 GBP2023-12-31
52,543 GBP2022-12-31
Prepayments/Accrued Income
Current
63,938 GBP2023-12-31
212,604 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
1,916,344 GBP2023-12-31
Current, Amounts falling due within one year
2,515,328 GBP2022-12-31
Trade Creditors/Trade Payables
Current
715,482 GBP2023-12-31
1,262,879 GBP2022-12-31
Corporation Tax Payable
Current
156,848 GBP2023-12-31
36,099 GBP2022-12-31
Other Taxation & Social Security Payable
Current
98,809 GBP2023-12-31
53,022 GBP2022-12-31
Other Creditors
Current
24,577 GBP2023-12-31
28,918 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
360,327 GBP2023-12-31
157,843 GBP2022-12-31
Creditors
Current
1,356,043 GBP2023-12-31
1,538,761 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,812 GBP2023-12-31
57,658 GBP2022-12-31
Between two and five year
94,704 GBP2023-12-31
24,033 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
172,516 GBP2023-12-31
81,691 GBP2022-12-31