Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
9,860,000 GBP2023-01-01 ~ 2023-12-31
12,829,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,792,000 GBP2023-01-01 ~ 2023-12-31
-9,422,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,068,000 GBP2023-01-01 ~ 2023-12-31
3,407,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,884,000 GBP2023-01-01 ~ 2023-12-31
-3,052,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
182,000 GBP2023-01-01 ~ 2023-12-31
274,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
25,000 GBP2023-01-01 ~ 2023-12-31
180,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
25,000 GBP2023-01-01 ~ 2023-12-31
237,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,120,000 GBP2023-12-31
1,353,000 GBP2022-12-31
Fixed Assets
1,120,000 GBP2023-12-31
1,353,000 GBP2022-12-31
Total Inventories
1,660,000 GBP2023-12-31
1,799,000 GBP2022-12-31
Debtors
2,479,000 GBP2023-12-31
2,411,000 GBP2022-12-31
Cash at bank and in hand
1,110,000 GBP2023-12-31
775,000 GBP2022-12-31
Current Assets
5,249,000 GBP2023-12-31
4,985,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,290,000 GBP2023-12-31
-2,986,000 GBP2022-12-31
Net Current Assets/Liabilities
1,959,000 GBP2023-12-31
1,999,000 GBP2022-12-31
Total Assets Less Current Liabilities
3,079,000 GBP2023-12-31
3,352,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-13,000 GBP2023-12-31
-257,000 GBP2022-12-31
Net Assets/Liabilities
2,915,000 GBP2023-12-31
2,890,000 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,815,000 GBP2023-12-31
2,790,000 GBP2022-12-31
3,053,000 GBP2022-01-01
Equity
2,915,000 GBP2023-12-31
2,890,000 GBP2022-12-31
3,153,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
25,000 GBP2023-01-01 ~ 2023-12-31
237,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
25,000 GBP2023-01-01 ~ 2023-12-31
237,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
25,000 GBP2023-01-01 ~ 2023-12-31
237,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-500,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-500,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
23,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,489,000 GBP2023-01-01 ~ 2023-12-31
1,835,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
143,000 GBP2023-01-01 ~ 2023-12-31
167,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,814,000 GBP2023-01-01 ~ 2023-12-31
2,198,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-57,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
6,000 GBP2023-01-01 ~ 2023-12-31
34,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
500,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
12,070,000 GBP2023-12-31
11,858,000 GBP2022-12-31
Office equipment
90,000 GBP2023-12-31
90,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,243,000 GBP2023-12-31
12,010,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
10,562,000 GBP2022-12-31
Office equipment
74,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,657,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
418,000 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
4,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
430,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
11,016,000 GBP2023-12-31
Office equipment
78,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,123,000 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
1,054,000 GBP2023-12-31
1,296,000 GBP2022-12-31
Office equipment
12,000 GBP2023-12-31
16,000 GBP2022-12-31
Land and buildings
54,000 GBP2023-12-31
41,000 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
550,000 GBP2023-12-31
725,000 GBP2022-12-31
Under hire purchased contracts or finance leases
550,000 GBP2023-12-31
725,000 GBP2022-12-31
Raw materials and consumables
788,000 GBP2023-12-31
658,000 GBP2022-12-31
Value of work in progress
797,000 GBP2023-12-31
1,019,000 GBP2022-12-31
Finished Goods/Goods for Resale
75,000 GBP2023-12-31
122,000 GBP2022-12-31
Debtors
Non-current
320,000 GBP2023-12-31
320,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,940,000 GBP2023-12-31
1,911,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,000 GBP2023-12-31
Other Debtors
Current
66,000 GBP2023-12-31
46,000 GBP2022-12-31
Prepayments/Accrued Income
Current
149,000 GBP2023-12-31
133,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Debtors
Current
2,479,000 GBP2023-12-31
2,411,000 GBP2022-12-31
Bank Borrowings
Current
1,264,000 GBP2023-12-31
1,057,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
248,000 GBP2023-12-31
264,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,021,000 GBP2023-12-31
1,032,000 GBP2022-12-31
Amounts owed to group undertakings
Current
181,000 GBP2023-12-31
140,000 GBP2022-12-31
Taxation/Social Security Payable
Current
40,000 GBP2023-12-31
61,000 GBP2022-12-31
Other Creditors
Current
26,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
536,000 GBP2023-12-31
406,000 GBP2022-12-31
Creditors
Current
3,290,000 GBP2023-12-31
2,986,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,000 GBP2023-12-31
257,000 GBP2022-12-31
Creditors
Non-current
13,000 GBP2023-12-31
257,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,264,000 GBP2023-12-31
1,057,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,264,000 GBP2023-12-31
1,057,000 GBP2022-12-31
Minimum gross finance lease payments owing
260,000 GBP2023-12-31
521,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
320,000 GBP2023-12-31
320,000 GBP2022-12-31
263,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
57,000 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
285,000 GBP2023-12-31
280,000 GBP2022-12-31
Between one and five year
790,000 GBP2023-12-31
745,000 GBP2022-12-31
More than five year
79,000 GBP2023-12-31
147,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,154,000 GBP2023-12-31
1,172,000 GBP2022-12-31