(expand)Profit/Loss on Ordinary Activities Before Tax
8,219,121 GBP2022-01-01 ~ 2022-12-31
7,132,140 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
6,663,755 GBP2022-01-01 ~ 2022-12-31
5,816,089 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
73,500 GBP2022-12-31
84,000 GBP2021-12-31
Property, Plant & Equipment
4,761,227 GBP2022-12-31
4,821,084 GBP2021-12-31
Fixed Assets - Investments
3,605,051 GBP2022-12-31
3,605,051 GBP2021-12-31
Fixed Assets
8,439,778 GBP2022-12-31
8,510,135 GBP2021-12-31
Total Inventories
9,320,136 GBP2022-12-31
8,853,237 GBP2021-12-31
Debtors
Current
7,424,112 GBP2022-12-31
7,842,791 GBP2021-12-31
Cash at bank and in hand
1,252,457 GBP2022-12-31
370,564 GBP2021-12-31
Current Assets
17,996,705 GBP2022-12-31
17,066,592 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-8,744,815 GBP2022-12-31
-11,552,002 GBP2021-12-31
Net Current Assets/Liabilities
9,251,890 GBP2022-12-31
5,514,590 GBP2021-12-31
Total Assets Less Current Liabilities
17,691,668 GBP2022-12-31
14,024,725 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-153,739 GBP2022-12-31
-316,406 GBP2021-12-31
Net Assets/Liabilities
17,537,929 GBP2022-12-31
13,708,319 GBP2021-12-31
Equity
Called up share capital
1,846,889 GBP2022-12-31
1,846,889 GBP2021-12-31
1,846,889 GBP2021-01-01
Share premium
4,290 GBP2022-12-31
4,290 GBP2021-12-31
4,290 GBP2021-01-01
Retained earnings (accumulated losses)
15,686,750 GBP2022-12-31
11,857,140 GBP2021-12-31
8,353,919 GBP2021-01-01
Equity
17,537,929 GBP2022-12-31
13,708,319 GBP2021-12-31
10,205,098 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,663,755 GBP2022-01-01 ~ 2022-12-31
5,816,089 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,663,755 GBP2022-01-01 ~ 2022-12-31
5,816,089 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
6,663,755 GBP2022-01-01 ~ 2022-12-31
5,816,089 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,834,145 GBP2022-01-01 ~ 2022-12-31
-2,312,868 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-2,834,145 GBP2022-01-01 ~ 2022-12-31
-2,312,868 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,312,868 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-2,312,868 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
26,250 GBP2022-01-01 ~ 2022-12-31
25,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
6,765,190 GBP2022-01-01 ~ 2022-12-31
6,458,843 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
709,414 GBP2022-01-01 ~ 2022-12-31
643,330 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,702,778 GBP2022-01-01 ~ 2022-12-31
7,323,679 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
258,414 GBP2022-01-01 ~ 2022-12-31
265,356 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,792 GBP2022-01-01 ~ 2022-12-31
38,384 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
1,561,633 GBP2022-01-01 ~ 2022-12-31
1,355,107 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
105,000 GBP2022-12-31
105,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
31,500 GBP2022-12-31
21,000 GBP2021-12-31
Intangible Assets
Goodwill
73,500 GBP2022-12-31
84,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,459,140 GBP2022-12-31
2,432,419 GBP2021-12-31
Motor vehicles
669,670 GBP2022-12-31
691,189 GBP2021-12-31
Furniture and fittings
1,365,095 GBP2022-12-31
1,222,417 GBP2021-12-31
Computers
415,647 GBP2022-12-31
399,807 GBP2021-12-31
Other
3,103,851 GBP2022-12-31
3,037,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-159,200 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,630,902 GBP2021-12-31
Motor vehicles
367,711 GBP2021-12-31
Furniture and fittings
645,318 GBP2021-12-31
Computers
317,817 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
70,022 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
74,874 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
123,740 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
24,457 GBP2022-01-01 ~ 2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
92,554 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
22,477 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-117,696 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,793,478 GBP2022-12-31
Motor vehicles
347,366 GBP2022-12-31
Furniture and fittings
769,058 GBP2022-12-31
Computers
342,274 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
665,662 GBP2022-12-31
801,517 GBP2021-12-31
Motor vehicles
322,304 GBP2022-12-31
323,478 GBP2021-12-31
Furniture and fittings
596,037 GBP2022-12-31
577,099 GBP2021-12-31
Computers
73,373 GBP2022-12-31
81,990 GBP2021-12-31
Other
3,103,851 GBP2022-12-31
3,037,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
8,013,403 GBP2022-12-31
7,782,832 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
-159,200 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,961,748 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
293,093 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
115,031 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-117,696 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,252,176 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
370,215 GBP2022-12-31
482,315 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
67,432 GBP2022-12-31
113,753 GBP2021-12-31
Under hire purchased contracts or finance leases
437,647 GBP2022-12-31
596,068 GBP2021-12-31
Raw materials and consumables
9,251,576 GBP2022-12-31
8,853,237 GBP2021-12-31
Value of work in progress
68,560 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,666,031 GBP2022-12-31
7,262,005 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
260,358 GBP2022-12-31
54,062 GBP2021-12-31
Other Debtors
Current
7,796 GBP2022-12-31
3,174 GBP2021-12-31
Prepayments/Accrued Income
Current
380,573 GBP2022-12-31
424,988 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
109,354 GBP2022-12-31
98,562 GBP2021-12-31
Cash and Cash Equivalents
1,252,457 GBP2022-12-31
370,564 GBP2021-12-31
Other Remaining Borrowings
Current
555,000 GBP2022-12-31
555,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,872,556 GBP2022-12-31
4,977,322 GBP2021-12-31
Amounts owed to group undertakings
Current
1,824,566 GBP2022-12-31
2,338,307 GBP2021-12-31
Corporation Tax Payable
Current
44,300 GBP2022-12-31
20,777 GBP2021-12-31
Taxation/Social Security Payable
Current
375,464 GBP2022-12-31
387,954 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
162,667 GBP2022-12-31
219,228 GBP2021-12-31
Other Creditors
Current
1,529,158 GBP2022-12-31
2,607,862 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
381,104 GBP2022-12-31
445,552 GBP2021-12-31
Creditors
Current
8,744,815 GBP2022-12-31
11,552,002 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
153,739 GBP2022-12-31
316,406 GBP2021-12-31
Creditors
Non-current
153,739 GBP2022-12-31
316,406 GBP2021-12-31
Total Borrowings
555,000 GBP2022-12-31
555,000 GBP2021-12-31
Minimum gross finance lease payments owing
316,406 GBP2022-12-31
535,634 GBP2021-12-31
Net Deferred Tax Liability/Asset
109,354 GBP2022-12-31
98,562 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,792 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,846,889 shares2022-12-31
1,846,889 shares2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
265,373 GBP2022-12-31
185,845 GBP2021-12-31
Between one and five year
457,577 GBP2022-12-31
221,790 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
722,950 GBP2022-12-31
407,635 GBP2021-12-31