Turnover/Revenue
14,706,665 GBP2023-01-01 ~ 2023-12-31
14,668,168 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,584,569 GBP2023-01-01 ~ 2023-12-31
-4,652,926 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,122,096 GBP2023-01-01 ~ 2023-12-31
10,015,242 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,666,310 GBP2023-01-01 ~ 2023-12-31
-7,422,489 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,455,786 GBP2023-01-01 ~ 2023-12-31
2,686,940 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
38,214 GBP2023-01-01 ~ 2023-12-31
33,252 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,075,723 GBP2023-01-01 ~ 2023-12-31
2,555,554 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,563,124 GBP2023-01-01 ~ 2023-12-31
2,127,847 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
13,758,110 GBP2023-12-31
12,409,755 GBP2022-12-31
Total Inventories
1,266,085 GBP2023-12-31
1,611,168 GBP2022-12-31
Cash at bank and in hand
1,608,039 GBP2023-12-31
2,673,573 GBP2022-12-31
Current Assets
3,363,170 GBP2023-12-31
4,907,350 GBP2022-12-31
Net Current Assets/Liabilities
246,566 GBP2023-12-31
1,203,238 GBP2022-12-31
Total Assets Less Current Liabilities
14,004,676 GBP2023-12-31
13,612,993 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,297,323 GBP2023-12-31
-6,282,749 GBP2022-12-31
Net Assets/Liabilities
7,837,353 GBP2023-12-31
6,724,229 GBP2022-12-31
Equity
Called up share capital
510 GBP2023-12-31
510 GBP2022-12-31
680 GBP2021-12-31
Share premium
2,208,885 GBP2023-12-31
2,208,885 GBP2022-12-31
2,208,885 GBP2021-12-31
Capital redemption reserve
370 GBP2023-12-31
370 GBP2022-12-31
200 GBP2021-12-31
Retained earnings (accumulated losses)
5,627,588 GBP2023-12-31
4,514,464 GBP2022-12-31
9,671,806 GBP2021-12-31
Equity
7,837,353 GBP2023-12-31
6,724,229 GBP2022-12-31
11,881,571 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,563,124 GBP2023-01-01 ~ 2023-12-31
2,127,847 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-450,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-450,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
1,180,355 GBP2023-01-01 ~ 2023-12-31
1,257,855 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,491,428 GBP2023-01-01 ~ 2023-12-31
3,384,461 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
308,783 GBP2023-01-01 ~ 2023-12-31
293,003 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,848,327 GBP2023-01-01 ~ 2023-12-31
3,722,038 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
372023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Average Number of Employees
1432023-01-01 ~ 2023-12-31
1422022-01-01 ~ 2022-12-31
Director Remuneration
322,103 GBP2023-01-01 ~ 2023-12-31
334,283 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,000 GBP2023-01-01 ~ 2023-12-31
19,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
264,471 GBP2023-01-01 ~ 2023-12-31
-65,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
518,931 GBP2023-01-01 ~ 2023-12-31
485,555 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
870,000 GBP2023-12-31
606,015 GBP2022-12-31
Deferred Tax Liabilities
870,000 GBP2023-12-31
606,015 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
14,848,511 GBP2023-12-31
14,336,116 GBP2022-12-31
Furniture and fittings
439,142 GBP2023-12-31
443,630 GBP2022-12-31
Motor vehicles
598,896 GBP2023-12-31
553,086 GBP2022-12-31
Plant and equipment
3,983,451 GBP2023-12-31
3,763,822 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
25,293,412 GBP2023-12-31
23,152,416 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-14,270 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-6,034 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-92,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-499,244 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
430,287 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
6,374,573 GBP2023-12-31
5,839,284 GBP2022-12-31
Furniture and fittings
414,350 GBP2023-12-31
396,429 GBP2022-12-31
Motor vehicles
245,938 GBP2023-12-31
190,924 GBP2022-12-31
Plant and equipment
2,900,157 GBP2023-12-31
2,772,760 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,535,302 GBP2023-12-31
10,742,661 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
535,289 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
32,191 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
59,539 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
200,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,180,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-14,270 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,525 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-73,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-387,714 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,473,938 GBP2023-12-31
8,496,832 GBP2022-12-31
Furniture and fittings
24,792 GBP2023-12-31
47,201 GBP2022-12-31
Motor vehicles
352,958 GBP2023-12-31
362,162 GBP2022-12-31
Plant and equipment
1,083,294 GBP2023-12-31
991,062 GBP2022-12-31
Office equipment
430,287 GBP2023-12-31
Value of work in progress
13,763 GBP2022-12-31
Finished Goods/Goods for Resale
1,503,293 GBP2023-12-31
1,804,625 GBP2022-12-31
Other types of inventories not specified separately
-237,208 GBP2023-12-31
-207,220 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
179,913 GBP2023-12-31
176,688 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
4,072 GBP2023-12-31
3,178 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
489,046 GBP2023-12-31
622,609 GBP2022-12-31
Cash and Cash Equivalents
1,608,039 GBP2023-12-31
2,673,573 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
610,532 GBP2023-12-31
755,627 GBP2022-12-31
Non-current, Amounts falling due after one year
5,297,323 GBP2023-12-31
6,282,749 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
870,000 GBP2023-12-31
606,015 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
210 shares2023-12-31
210 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
150 shares2023-12-31
150 shares2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
150 shares2023-12-31
150 shares2022-12-31
Number of Shares Issued (Fully Paid)
510 shares2023-12-31
510 shares2022-12-31
Nominal value of allotted share capital
510 GBP2023-01-01 ~ 2023-12-31
510 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
4,842,305 GBP2023-12-31
6,005,565 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
455,018 GBP2023-12-31
277,184 GBP2022-12-31
Total Borrowings
Non-current
5,297,323 GBP2023-12-31
6,282,749 GBP2022-12-31
Bank Borrowings
Current
315,939 GBP2023-12-31
484,989 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
294,593 GBP2023-12-31
270,638 GBP2022-12-31
Total Borrowings
Current
610,532 GBP2023-12-31
755,627 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
295,864 GBP2023-12-31
276,256 GBP2022-12-31
Minimum gross finance lease payments owing
749,854 GBP2023-12-31
557,119 GBP2022-12-31
Dividend per share (interim)
3,0002023-01-01 ~ 2023-12-31
8,0002022-01-01 ~ 2022-12-31