Turnover/Revenue
31,827,000 GBP2023-01-01 ~ 2023-12-31
28,192,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,823,000 GBP2023-01-01 ~ 2023-12-31
-27,063,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,004,000 GBP2023-01-01 ~ 2023-12-31
1,129,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,464,000 GBP2023-01-01 ~ 2023-12-31
-7,119,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,460,000 GBP2023-01-01 ~ 2023-12-31
-5,990,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,501,000 GBP2023-01-01 ~ 2023-12-31
-6,487,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,013,000 GBP2023-12-31
963,000 GBP2022-12-31
Fixed Assets - Investments
442,000 GBP2023-12-31
Fixed Assets
1,455,000 GBP2023-12-31
Total Inventories
1,784,000 GBP2023-12-31
1,885,000 GBP2022-12-31
Debtors
3,292,000 GBP2023-12-31
Cash at bank and in hand
157,000 GBP2023-12-31
Current Assets
5,233,000 GBP2023-12-31
Net Current Assets/Liabilities
-3,049,000 GBP2023-12-31
Total Assets Less Current Liabilities
-1,594,000 GBP2023-12-31
Net Assets/Liabilities
-2,855,000 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
241,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
17,709,000 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,845,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
21,310,000 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
92,0002023-01-01 ~ 2023-12-31
94,0002022-01-01 ~ 2022-12-31
Average Number of Employees
5540002023-01-01 ~ 2023-12-31
5390002022-01-01 ~ 2022-12-31
Director Remuneration
171,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-579,000 GBP2023-01-01 ~ 2023-12-31
-1,138,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,265,000 GBP2023-12-31
4,265,000 GBP2022-12-31
Development expenditure
234,000 GBP2022-12-31
Intangible Assets - Gross Cost
4,265,000 GBP2023-12-31
4,499,000 GBP2022-12-31
Intangible assets - Disposals
-234,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,265,000 GBP2023-12-31
4,265,000 GBP2022-12-31
Development expenditure
8,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,265,000 GBP2023-12-31
4,273,000 GBP2022-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-8,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
226,000 GBP2022-12-31
Intangible Assets
226,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
5,063,000 GBP2023-12-31
4,995,000 GBP2022-12-31
Plant and equipment
7,034,000 GBP2023-12-31
6,836,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,097,000 GBP2023-12-31
11,831,000 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-29,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
4,637,000 GBP2023-12-31
4,569,000 GBP2022-12-31
Plant and equipment
6,447,000 GBP2023-12-31
6,299,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,084,000 GBP2023-12-31
10,868,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
68,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
173,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
241,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
426,000 GBP2023-12-31
426,000 GBP2022-12-31
Plant and equipment
587,000 GBP2023-12-31
537,000 GBP2022-12-31
Investments in Subsidiaries
442,000 GBP2023-12-31
442,000 GBP2022-12-31
Cost valuation
754,000 GBP2023-12-31
754,000 GBP2022-12-31
Raw materials and consumables
904,000 GBP2023-12-31
1,058,000 GBP2022-12-31
Value of work in progress
880,000 GBP2023-12-31
827,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,086,000 GBP2023-12-31
3,103,000 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
24,000 GBP2023-12-31
32,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,292,000 GBP2023-12-31
3,830,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
37,000 GBP2023-12-31
44,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,282,000 GBP2023-12-31
8,282,000 GBP2023-12-31
7,007,000 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
20,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share, Non-cumulative
1002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
1 shares2023-12-31
1 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,181,000 GBP2023-12-31
1,142,000 GBP2022-12-31
Between two and five year
3,167,000 GBP2023-12-31
3,129,000 GBP2022-12-31
More than five year
1,781,000 GBP2023-12-31
2,004,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,129,000 GBP2023-12-31
6,275,000 GBP2022-12-31