(expand)Gross Profit/Loss
4,653,000 GBP2024-01-01 ~ 2024-06-30
4,257,000 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,560,000 GBP2024-01-01 ~ 2024-06-30
-11,469,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,162,000 GBP2024-01-01 ~ 2024-06-30
-6,112,000 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,000 GBP2024-01-01 ~ 2024-06-30
52,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
155,000 GBP2024-01-01 ~ 2024-06-30
-10,823,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
155,000 GBP2024-01-01 ~ 2024-06-30
-10,499,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
155,000 GBP2024-01-01 ~ 2024-06-30
-10,499,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
175,000 GBP2024-06-30
258,000 GBP2023-12-31
Property, Plant & Equipment
6,834,000 GBP2024-06-30
7,844,000 GBP2023-12-31
Investment Property
19,800,000 GBP2023-12-31
Fixed Assets
7,009,000 GBP2024-06-30
27,902,000 GBP2023-12-31
Total Inventories
33,118,000 GBP2024-06-30
32,828,000 GBP2023-12-31
Debtors
Current
4,626,000 GBP2024-06-30
5,178,000 GBP2023-12-31
Cash at bank and in hand
4,929,000 GBP2024-06-30
3,118,000 GBP2023-12-31
Current Assets
42,673,000 GBP2024-06-30
41,124,000 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-20,801,000 GBP2024-06-30
-39,718,000 GBP2023-12-31
Net Current Assets/Liabilities
21,872,000 GBP2024-06-30
1,406,000 GBP2023-12-31
Total Assets Less Current Liabilities
28,881,000 GBP2024-06-30
29,308,000 GBP2023-12-31
Net Assets/Liabilities
28,881,000 GBP2024-06-30
29,308,000 GBP2023-12-31
Equity
Retained earnings (accumulated losses)
28,881,000 GBP2024-06-30
29,308,000 GBP2023-12-31
40,389,000 GBP2023-01-01
Equity
28,881,000 GBP2024-06-30
29,308,000 GBP2023-12-31
40,389,000 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
155,000 GBP2024-01-01 ~ 2024-06-30
-10,499,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
155,000 GBP2024-01-01 ~ 2024-06-30
-10,499,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-582,000 GBP2024-01-01 ~ 2024-06-30
-582,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-582,000 GBP2024-01-01 ~ 2024-06-30
-582,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-582,000 GBP2024-01-01 ~ 2024-06-30
-582,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-582,000 GBP2024-01-01 ~ 2024-06-30
-582,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
191,000 GBP2024-01-01 ~ 2024-06-30
421,000 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
4,929,000 GBP2024-06-30
3,118,000 GBP2023-12-31
2,668,000 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02024-01-01 ~ 2024-06-30
Motor vehicles
02024-01-01 ~ 2024-06-30
Furniture and fittings
02024-01-01 ~ 2024-06-30
Computers
02024-01-01 ~ 2024-06-30
Audit Fees/Expenses
17,000 GBP2024-01-01 ~ 2024-06-30
16,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,882,000 GBP2024-01-01 ~ 2024-06-30
18,543,000 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
566,000 GBP2024-01-01 ~ 2024-06-30
1,753,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,585,000 GBP2024-01-01 ~ 2024-06-30
20,705,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
195,000 GBP2024-01-01 ~ 2024-06-30
443,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-314,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
39,000 GBP2024-01-01 ~ 2024-06-30
-2,546,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
17,000 GBP2024-06-30
17,000 GBP2023-12-31
Development expenditure
1,212,000 GBP2024-06-30
1,196,000 GBP2023-12-31
Goodwill
260,000 GBP2024-06-30
260,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,489,000 GBP2024-06-30
1,473,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
17,000 GBP2024-06-30
17,000 GBP2023-12-31
Development expenditure
1,037,000 GBP2024-06-30
938,000 GBP2023-12-31
Goodwill
260,000 GBP2024-06-30
260,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,314,000 GBP2024-06-30
1,215,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
99,000 GBP2024-01-01 ~ 2024-06-30
Intangible Assets
Development expenditure
175,000 GBP2024-06-30
258,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
6,508,000 GBP2024-06-30
7,440,000 GBP2023-12-31
Plant and equipment
1,683,000 GBP2024-06-30
1,676,000 GBP2023-12-31
Motor vehicles
52,000 GBP2024-06-30
90,000 GBP2023-12-31
Furniture and fittings
1,305,000 GBP2024-06-30
1,299,000 GBP2023-12-31
Office equipment
1,031,000 GBP2024-06-30
1,012,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,534,000 GBP2024-06-30
12,394,000 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-38,000 GBP2024-01-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-970,000 GBP2024-01-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,444,000 GBP2023-12-31
Motor vehicles
43,000 GBP2023-12-31
Furniture and fittings
1,203,000 GBP2023-12-31
Office equipment
899,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,550,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
54,000 GBP2024-01-01 ~ 2024-06-30
Motor vehicles, Owned/Freehold
8,000 GBP2024-01-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
39,000 GBP2024-01-01 ~ 2024-06-30
Office equipment, Owned/Freehold
39,000 GBP2024-01-01 ~ 2024-06-30
Owned/Freehold
176,000 GBP2024-01-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-26,000 GBP2024-01-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,000 GBP2024-01-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,498,000 GBP2024-06-30
Motor vehicles
25,000 GBP2024-06-30
Furniture and fittings
1,242,000 GBP2024-06-30
Office equipment
938,000 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,700,000 GBP2024-06-30
Property, Plant & Equipment
Buildings
6,113,000 GBP2024-06-30
7,045,000 GBP2023-12-31
Plant and equipment
185,000 GBP2024-06-30
232,000 GBP2023-12-31
Motor vehicles
27,000 GBP2024-06-30
47,000 GBP2023-12-31
Furniture and fittings
63,000 GBP2024-06-30
96,000 GBP2023-12-31
Office equipment
93,000 GBP2024-06-30
113,000 GBP2023-12-31
Finished Goods/Goods for Resale
33,118,000 GBP2024-06-30
32,828,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,599,000 GBP2024-06-30
1,616,000 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
500,000 GBP2024-06-30
Other Debtors
Current
760,000 GBP2024-06-30
654,000 GBP2023-12-31
Prepayments/Accrued Income
Current
1,767,000 GBP2024-06-30
2,908,000 GBP2023-12-31
Bank Borrowings
Current
8,177,000 GBP2023-12-31
Other Remaining Borrowings
Current
14,447,000 GBP2024-06-30
26,378,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,172,000 GBP2024-06-30
3,521,000 GBP2023-12-31
Amounts owed to group undertakings
Current
338,000 GBP2024-06-30
266,000 GBP2023-12-31
Taxation/Social Security Payable
Current
2,006,000 GBP2024-06-30
720,000 GBP2023-12-31
Other Creditors
Current
350,000 GBP2024-06-30
146,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
488,000 GBP2024-06-30
510,000 GBP2023-12-31
Creditors
Current
20,801,000 GBP2024-06-30
39,718,000 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
8,177,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
14,447,000 GBP2024-06-30
34,555,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
935,000 GBP2024-06-30
525,000 GBP2023-12-31
Between one and five year
1,375,000 GBP2024-06-30
963,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,310,000 GBP2024-06-30
1,488,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2024-06-30
0 shares2023-12-31
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-06-30