Turnover/Revenue
28,693,000 GBP2022-01-01 ~ 2022-12-31
26,240,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-12,502,000 GBP2022-01-01 ~ 2022-12-31
-10,635,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
16,191,000 GBP2022-01-01 ~ 2022-12-31
15,605,000 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,860,000 GBP2022-01-01 ~ 2022-12-31
-1,557,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-7,670,000 GBP2022-01-01 ~ 2022-12-31
-7,060,000 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
6,661,000 GBP2022-01-01 ~ 2022-12-31
6,992,000 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
152,000 GBP2022-01-01 ~ 2022-12-31
52,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
6,813,000 GBP2022-01-01 ~ 2022-12-31
7,044,000 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,298,000 GBP2022-01-01 ~ 2022-12-31
-1,328,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
5,515,000 GBP2022-01-01 ~ 2022-12-31
5,716,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
3,150,000 GBP2022-12-31
3,161,000 GBP2021-12-31
Total Inventories
3,647,000 GBP2022-12-31
3,551,000 GBP2021-12-31
Debtors
9,954,000 GBP2022-12-31
9,464,000 GBP2021-12-31
Cash at bank and in hand
7,429,000 GBP2022-12-31
5,491,000 GBP2021-12-31
Current Assets
21,030,000 GBP2022-12-31
18,506,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-4,287,000 GBP2022-12-31
-3,289,000 GBP2021-12-31
Net Current Assets/Liabilities
16,743,000 GBP2022-12-31
15,217,000 GBP2021-12-31
Total Assets Less Current Liabilities
19,893,000 GBP2022-12-31
18,378,000 GBP2021-12-31
Equity
Called up share capital
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Share premium
86,000 GBP2022-12-31
86,000 GBP2021-12-31
86,000 GBP2020-12-31
Retained earnings (accumulated losses)
19,806,000 GBP2022-12-31
18,291,000 GBP2021-12-31
20,575,000 GBP2020-12-31
Equity
19,893,000 GBP2022-12-31
18,378,000 GBP2021-12-31
20,662,000 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,515,000 GBP2022-01-01 ~ 2022-12-31
5,716,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,000,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-4,000,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,000 GBP2022-01-01 ~ 2022-12-31
26,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
115,000 GBP2022-01-01 ~ 2022-12-31
130,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
882022-01-01 ~ 2022-12-31
852021-01-01 ~ 2021-12-31
Wages/Salaries
4,545,000 GBP2022-01-01 ~ 2022-12-31
4,067,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
525,000 GBP2022-01-01 ~ 2022-12-31
502,000 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
626,000 GBP2022-01-01 ~ 2022-12-31
506,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,696,000 GBP2022-01-01 ~ 2022-12-31
5,075,000 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
138,000 GBP2022-01-01 ~ 2022-12-31
280,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,437,000 GBP2022-12-31
3,437,000 GBP2021-12-31
Plant and equipment
841,000 GBP2022-12-31
813,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
4,301,000 GBP2022-12-31
4,250,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-55,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-55,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
420,000 GBP2022-12-31
359,000 GBP2021-12-31
Plant and equipment
731,000 GBP2022-12-31
730,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,151,000 GBP2022-12-31
1,089,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
61,000 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
54,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
115,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-53,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-53,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,017,000 GBP2022-12-31
3,078,000 GBP2021-12-31
Plant and equipment
110,000 GBP2022-12-31
83,000 GBP2021-12-31
Finished Goods/Goods for Resale
3,647,000 GBP2022-12-31
3,551,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
4,697,000 GBP2022-12-31
4,201,000 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
5,015,000 GBP2022-12-31
5,016,000 GBP2021-12-31
Other Debtors
Current
16,000 GBP2022-12-31
15,000 GBP2021-12-31
Prepayments/Accrued Income
Current
226,000 GBP2022-12-31
232,000 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
9,954,000 GBP2022-12-31
9,464,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,020,000 GBP2022-12-31
1,215,000 GBP2021-12-31
Amounts owed to group undertakings
Current
656,000 GBP2022-12-31
425,000 GBP2021-12-31
Corporation Tax Payable
Current
809,000 GBP2022-12-31
429,000 GBP2021-12-31
Other Taxation & Social Security Payable
Current
718,000 GBP2022-12-31
677,000 GBP2021-12-31
Other Creditors
Current
5,000 GBP2022-12-31
0 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,079,000 GBP2022-12-31
543,000 GBP2021-12-31
Creditors
Current
4,287,000 GBP2022-12-31
3,289,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,000 GBP2022-12-31
105,000 GBP2021-12-31
Between two and five year
68,000 GBP2022-12-31
63,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
125,000 GBP2022-12-31
168,000 GBP2021-12-31