Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
22,712,000 GBP2023-01-01 ~ 2023-12-31
21,019,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,246,000 GBP2023-01-01 ~ 2023-12-31
-16,165,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,466,000 GBP2023-01-01 ~ 2023-12-31
4,854,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,461,000 GBP2023-01-01 ~ 2023-12-31
-2,147,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,005,000 GBP2023-01-01 ~ 2023-12-31
2,707,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-64,000 GBP2023-01-01 ~ 2023-12-31
-42,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,941,000 GBP2023-01-01 ~ 2023-12-31
2,665,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,557,000 GBP2023-01-01 ~ 2023-12-31
2,310,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
385,000 GBP2023-12-31
129,000 GBP2022-12-31
Fixed Assets
385,000 GBP2023-12-31
129,000 GBP2022-12-31
Total Inventories
6,799,000 GBP2023-12-31
9,496,000 GBP2022-12-31
Debtors
Current
10,009,000 GBP2023-12-31
7,701,000 GBP2022-12-31
Cash at bank and in hand
1,453,000 GBP2023-12-31
98,000 GBP2022-12-31
Current Assets
18,261,000 GBP2023-12-31
17,295,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,856,000 GBP2023-12-31
-7,191,000 GBP2022-12-31
Net Current Assets/Liabilities
12,405,000 GBP2023-12-31
10,104,000 GBP2022-12-31
Total Assets Less Current Liabilities
12,790,000 GBP2023-12-31
10,233,000 GBP2022-12-31
Net Assets/Liabilities
12,762,000 GBP2023-12-31
10,205,000 GBP2022-12-31
Equity
Retained earnings (accumulated losses)
12,762,000 GBP2023-12-31
10,205,000 GBP2022-12-31
7,895,000 GBP2022-01-01
Equity
12,762,000 GBP2023-12-31
10,205,000 GBP2022-12-31
7,895,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,557,000 GBP2023-01-01 ~ 2023-12-31
2,310,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,000 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,357,000 GBP2023-01-01 ~ 2023-12-31
1,159,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
100,000 GBP2023-01-01 ~ 2023-12-31
100,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,477,000 GBP2023-01-01 ~ 2023-12-31
1,278,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
676,000 GBP2023-01-01 ~ 2023-12-31
566,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
735,000 GBP2023-01-01 ~ 2023-12-31
506,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
222,000 GBP2023-12-31
177,000 GBP2022-12-31
Furniture and fittings
416,000 GBP2023-12-31
136,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
638,000 GBP2023-12-31
313,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
77,000 GBP2022-12-31
Furniture and fittings
107,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
184,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
41,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
28,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
69,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
118,000 GBP2023-12-31
Furniture and fittings
135,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
253,000 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
104,000 GBP2023-12-31
100,000 GBP2022-12-31
Furniture and fittings
281,000 GBP2023-12-31
29,000 GBP2022-12-31
Raw materials and consumables
6,799,000 GBP2023-12-31
9,496,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,334,000 GBP2023-12-31
3,947,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,542,000 GBP2023-12-31
3,562,000 GBP2022-12-31
Prepayments/Accrued Income
Current
133,000 GBP2023-12-31
192,000 GBP2022-12-31
Bank Overdrafts
-1,045,000 GBP2022-12-31
Cash and Cash Equivalents
1,453,000 GBP2023-12-31
-947,000 GBP2022-12-31
Bank Overdrafts
Current
1,045,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,716,000 GBP2023-12-31
2,746,000 GBP2022-12-31
Amounts owed to group undertakings
Current
1,062,000 GBP2023-12-31
1,538,000 GBP2022-12-31
Corporation Tax Payable
Current
420,000 GBP2023-12-31
440,000 GBP2022-12-31
Taxation/Social Security Payable
Current
186,000 GBP2023-12-31
896,000 GBP2022-12-31
Other Creditors
Current
38,000 GBP2023-12-31
13,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,434,000 GBP2023-12-31
513,000 GBP2022-12-31
Creditors
Current
5,856,000 GBP2023-12-31
7,191,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-28,000 GBP2023-12-31
-28,000 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-28,000 GBP2023-12-31
-28,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2023-12-31
0 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
241,000 GBP2023-12-31
74,000 GBP2022-12-31
Between one and five year
898,000 GBP2023-12-31
267,000 GBP2022-12-31
More than five year
817,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,956,000 GBP2023-12-31
341,000 GBP2022-12-31