Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
106,767,000 GBP2023-01-01 ~ 2023-12-31
111,024,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-68,259,000 GBP2023-01-01 ~ 2023-12-31
-67,438,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
38,508,000 GBP2023-01-01 ~ 2023-12-31
43,586,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-37,782,000 GBP2023-01-01 ~ 2023-12-31
-37,752,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,008,000 GBP2023-01-01 ~ 2023-12-31
9,781,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,428,000 GBP2023-01-01 ~ 2023-12-31
3,606,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,343,000 GBP2023-01-01 ~ 2023-12-31
10,390,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
550,000 GBP2023-01-01 ~ 2023-12-31
9,217,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-660,000 GBP2023-01-01 ~ 2023-12-31
9,985,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,086,000 GBP2023-12-31
2,790,000 GBP2022-12-31
Property, Plant & Equipment
4,650,000 GBP2023-12-31
4,597,000 GBP2022-12-31
Fixed Assets - Investments
30,151,000 GBP2023-12-31
30,162,000 GBP2022-12-31
Fixed Assets
36,887,000 GBP2023-12-31
37,549,000 GBP2022-12-31
Total Inventories
5,675,000 GBP2023-12-31
5,514,000 GBP2022-12-31
Debtors
Non-current
1,188,000 GBP2023-12-31
1,062,000 GBP2022-12-31
Current
108,221,000 GBP2023-12-31
147,098,000 GBP2022-12-31
Cash at bank and in hand
274,000 GBP2023-12-31
260,000 GBP2022-12-31
Current Assets
115,358,000 GBP2023-12-31
153,934,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-27,450,000 GBP2023-12-31
-57,466,000 GBP2022-12-31
Net Current Assets/Liabilities
87,908,000 GBP2023-12-31
96,468,000 GBP2022-12-31
Total Assets Less Current Liabilities
124,795,000 GBP2023-12-31
134,017,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-26,690,000 GBP2023-12-31
-36,317,000 GBP2022-12-31
Net Assets/Liabilities
92,953,000 GBP2023-12-31
93,613,000 GBP2022-12-31
Equity
Called up share capital
15,000,000 GBP2023-12-31
15,000,000 GBP2022-12-31
15,000,000 GBP2022-01-01
Retained earnings (accumulated losses)
77,953,000 GBP2023-12-31
78,613,000 GBP2022-12-31
68,628,000 GBP2022-01-01
Equity
92,953,000 GBP2023-12-31
93,613,000 GBP2022-12-31
83,628,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
550,000 GBP2023-01-01 ~ 2023-12-31
9,217,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-660,000 GBP2023-01-01 ~ 2023-12-31
9,985,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
590,000 GBP2023-01-01 ~ 2023-12-31
738,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
-10,000 GBP2023-12-31
18,000 GBP2022-12-31
1,013,000 GBP2022-01-01
Bank Overdrafts
-284,000 GBP2023-12-31
-242,000 GBP2022-12-31
Audit Fees/Expenses
112,000 GBP2023-01-01 ~ 2023-12-31
70,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
13,754,000 GBP2023-01-01 ~ 2023-12-31
14,944,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,788,000 GBP2023-01-01 ~ 2023-12-31
1,852,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
16,629,000 GBP2023-01-01 ~ 2023-12-31
18,206,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
653,000 GBP2023-01-01 ~ 2023-12-31
710,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
235,000 GBP2023-01-01 ~ 2023-12-31
397,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
316,000 GBP2023-01-01 ~ 2023-12-31
1,974,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
14,916,000 GBP2023-12-31
14,916,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
12,830,000 GBP2023-12-31
12,126,000 GBP2022-12-31
Intangible Assets
Goodwill
2,086,000 GBP2023-12-31
2,790,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,283,000 GBP2023-12-31
7,120,000 GBP2022-12-31
Plant and equipment
11,597,000 GBP2023-12-31
11,135,000 GBP2022-12-31
Furniture and fittings
308,000 GBP2023-12-31
287,000 GBP2022-12-31
Computers
6,289,000 GBP2023-12-31
6,288,000 GBP2022-12-31
Other
189,000 GBP2023-12-31
235,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
25,666,000 GBP2023-12-31
25,065,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-94,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-94,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
10,212,000 GBP2022-12-31
Furniture and fittings
285,000 GBP2022-12-31
Computers
6,229,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
20,470,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
351,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
3,000 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
27,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
590,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-44,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-44,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,519,000 GBP2023-12-31
Furniture and fittings
288,000 GBP2023-12-31
Computers
6,256,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
21,016,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,330,000 GBP2023-12-31
3,376,000 GBP2022-12-31
Plant and equipment
1,078,000 GBP2023-12-31
923,000 GBP2022-12-31
Furniture and fittings
20,000 GBP2023-12-31
2,000 GBP2022-12-31
Computers
33,000 GBP2023-12-31
59,000 GBP2022-12-31
Other
189,000 GBP2023-12-31
235,000 GBP2022-12-31
Raw materials and consumables
195,000 GBP2023-12-31
250,000 GBP2022-12-31
Value of work in progress
3,595,000 GBP2023-12-31
3,428,000 GBP2022-12-31
Finished Goods/Goods for Resale
1,885,000 GBP2023-12-31
1,836,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
12,239,000 GBP2023-12-31
13,715,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
91,072,000 GBP2023-12-31
120,316,000 GBP2022-12-31
Other Debtors
Current
2,780,000 GBP2023-12-31
8,872,000 GBP2022-12-31
Prepayments/Accrued Income
Current
312,000 GBP2023-12-31
613,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,818,000 GBP2023-12-31
3,582,000 GBP2022-12-31
Bank Overdrafts
Current
284,000 GBP2023-12-31
242,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,789,000 GBP2023-12-31
4,475,000 GBP2022-12-31
Amounts owed to group undertakings
Current
16,492,000 GBP2023-12-31
46,577,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
6,885,000 GBP2023-12-31
6,172,000 GBP2022-12-31
Creditors
Current
27,450,000 GBP2023-12-31
57,466,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
26,690,000 GBP2023-12-31
36,317,000 GBP2022-12-31
Creditors
Non-current
26,690,000 GBP2023-12-31
36,317,000 GBP2022-12-31
Total Borrowings
26,690,000 GBP2023-12-31
36,317,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
1,191,000 GBP2023-12-31
1,062,000 GBP2022-12-31
1,842,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-275,000 GBP2023-01-01 ~ 2023-12-31
-524,000 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000,000 shares2023-12-31
15,000,000 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
Between one and five year
298,000 GBP2023-12-31
298,000 GBP2022-12-31
More than five year
447,000 GBP2023-12-31
744,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,936,000 GBP2023-12-31
2,233,000 GBP2022-12-31