Average Number of Employees
9052023-01-01 ~ 2023-12-31
8582022-01-01 ~ 2022-12-31
Turnover/Revenue
41,063,113 GBP2023-01-01 ~ 2023-12-31
38,472,622 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-25,643,309 GBP2023-01-01 ~ 2023-12-31
-23,947,999 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
15,419,804 GBP2023-01-01 ~ 2023-12-31
14,524,623 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-14,342,338 GBP2023-01-01 ~ 2023-12-31
-13,976,810 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,116,677 GBP2023-01-01 ~ 2023-12-31
547,813 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,078,540 GBP2023-01-01 ~ 2023-12-31
501,874 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
749,984 GBP2023-01-01 ~ 2023-12-31
326,249 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-550,000 GBP2023-01-01 ~ 2023-12-31
-780,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,645,652 GBP2023-12-31
3,445,668 GBP2022-12-31
3,899,419 GBP2021-12-31
Intangible Assets
1,906,831 GBP2023-12-31
2,068,185 GBP2022-12-31
Property, Plant & Equipment
1,870,466 GBP2023-12-31
2,631,622 GBP2022-12-31
Fixed Assets - Investments
8,750 GBP2023-12-31
8,750 GBP2022-12-31
Fixed Assets
3,786,047 GBP2023-12-31
4,708,557 GBP2022-12-31
Total Inventories
153,836 GBP2023-12-31
159,361 GBP2022-12-31
Debtors
263,826 GBP2023-12-31
230,701 GBP2022-12-31
Cash at bank and in hand
4,230,005 GBP2023-12-31
3,778,637 GBP2022-12-31
Current Assets
4,647,667 GBP2023-12-31
4,168,699 GBP2022-12-31
Net Current Assets/Liabilities
663,488 GBP2023-12-31
20,050 GBP2022-12-31
Total Assets Less Current Liabilities
4,449,535 GBP2023-12-31
4,728,607 GBP2022-12-31
Creditors
Amounts falling due after one year
-696,418 GBP2023-12-31
-1,099,880 GBP2022-12-31
Net Assets/Liabilities
3,646,553 GBP2023-12-31
3,446,569 GBP2022-12-31
Equity
Called up share capital
901 GBP2023-12-31
901 GBP2022-12-31
Equity
3,646,553 GBP2023-12-31
3,446,569 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
982,910 GBP2023-01-01 ~ 2023-12-31
1,126,387 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
14.29002023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
10.002023-01-01 ~ 2023-12-31
Audit Fees/Expenses
3,250 GBP2023-01-01 ~ 2023-12-31
3,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
10,327,024 GBP2023-01-01 ~ 2023-12-31
9,354,027 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
437,331 GBP2023-01-01 ~ 2023-12-31
399,968 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
180,836 GBP2023-01-01 ~ 2023-12-31
212,281 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,945,191 GBP2023-01-01 ~ 2023-12-31
9,966,276 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
16,000 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-75,594 GBP2023-01-01 ~ 2023-12-31
-25,319 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
269,635 GBP2023-01-01 ~ 2023-12-31
95,356 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
550,000 GBP2023-01-01 ~ 2023-12-31
780,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
3,002,325 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
219,335 GBP2023-12-31
Other than goodwill
47,569 GBP2023-12-31
Intangible Assets - Gross Cost
3,269,229 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,245,358 GBP2023-12-31
1,097,348 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
93,667 GBP2023-12-31
82,701 GBP2022-12-31
Other than goodwill
23,373 GBP2023-12-31
20,995 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,362,398 GBP2023-12-31
1,201,044 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
148,010 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
10,966 GBP2023-01-01 ~ 2023-12-31
Other than goodwill
2,378 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
161,354 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
1,756,967 GBP2023-12-31
1,904,977 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
125,668 GBP2023-12-31
136,634 GBP2022-12-31
Other than goodwill
24,196 GBP2023-12-31
26,574 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,930,784 GBP2023-12-31
9,709,030 GBP2022-12-31
Tools/Equipment for furniture and fittings
19,626 GBP2023-12-31
19,626 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,950,410 GBP2023-12-31
9,728,656 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,062,403 GBP2023-12-31
7,080,325 GBP2022-12-31
Tools/Equipment for furniture and fittings
17,541 GBP2023-12-31
16,709 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,079,944 GBP2023-12-31
7,097,034 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
982,078 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
832 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
982,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,868,381 GBP2023-12-31
2,628,705 GBP2022-12-31
Tools/Equipment for furniture and fittings
2,085 GBP2023-12-31
2,917 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
8,750 GBP2023-12-31
Other Investments Other Than Loans
Non-current
8,750 GBP2023-12-31
8,750 GBP2022-12-31
Amounts invested in assets
Non-current
8,750 GBP2023-12-31
8,750 GBP2022-12-31
Finished Goods
153,836 GBP2023-12-31
159,361 GBP2022-12-31
Trade Debtors/Trade Receivables
1,196 GBP2023-12-31
996 GBP2022-12-31
Prepayments/Accrued Income
214,270 GBP2023-12-31
228,555 GBP2022-12-31
Other Debtors
48,360 GBP2023-12-31
1,150 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
404,704 GBP2023-12-31
384,759 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,147,284 GBP2023-12-31
1,113,917 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
401,832 GBP2023-12-31
1,014,288 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
404,150 GBP2023-12-31
200,944 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
972,727 GBP2023-12-31
1,207,371 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
309,860 GBP2023-12-31
210,534 GBP2022-12-31
Other Creditors
Amounts falling due within one year
343,622 GBP2023-12-31
16,836 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
696,418 GBP2023-12-31
1,099,880 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
106,564 GBP2023-12-31
182,158 GBP2022-12-31
Deferred Tax Liabilities
106,564 GBP2023-12-31
182,158 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
782,928 GBP2023-12-31
782,928 GBP2022-12-31
Between one and five year
3,052,686 GBP2023-12-31
3,131,712 GBP2022-12-31
More than five year
5,146,721 GBP2023-12-31
5,850,623 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,982,335 GBP2023-12-31
9,765,263 GBP2022-12-31