Cost of Sales
-13,705,971 GBP2022-01-01 ~ 2022-12-31
-11,622,506 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,808,846 GBP2022-01-01 ~ 2022-12-31
-4,798,429 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,372 GBP2022-01-01 ~ 2022-12-31
532 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
835,508 GBP2022-01-01 ~ 2022-12-31
2,007,625 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
879,330 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
879,330 GBP2022-01-01 ~ 2022-12-31
1,581,220 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Other
108,864 GBP2022-12-31
100,212 GBP2021-12-31
Property, Plant & Equipment
5,070,567 GBP2022-12-31
5,167,991 GBP2021-12-31
Fixed Assets
5,179,431 GBP2022-12-31
5,268,203 GBP2021-12-31
Debtors
2,430,910 GBP2022-12-31
2,844,527 GBP2021-12-31
Cash at bank and in hand
715,725 GBP2022-12-31
687,124 GBP2021-12-31
Current Assets
10,788,978 GBP2022-12-31
9,822,401 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-5,707,180 GBP2022-12-31
-5,271,239 GBP2021-12-31
Net Current Assets/Liabilities
5,081,798 GBP2022-12-31
4,551,162 GBP2021-12-31
Total Assets Less Current Liabilities
10,261,229 GBP2022-12-31
9,819,365 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,938,876 GBP2022-12-31
-2,111,706 GBP2021-12-31
Net Assets/Liabilities
8,079,890 GBP2022-12-31
7,460,160 GBP2021-12-31
Equity
Called up share capital
1,040 GBP2022-12-31
1,040 GBP2021-12-31
1,040 GBP2020-12-31
Share premium
8,316 GBP2022-12-31
8,316 GBP2021-12-31
8,316 GBP2020-12-31
Capital redemption reserve
34 GBP2022-12-31
34 GBP2021-12-31
34 GBP2020-12-31
Retained earnings (accumulated losses)
8,070,500 GBP2022-12-31
7,450,770 GBP2021-12-31
5,869,550 GBP2020-12-31
Equity
8,079,890 GBP2022-12-31
7,460,160 GBP2021-12-31
5,878,940 GBP2020-12-31
Dividends Paid
-259,600 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,600 GBP2022-01-01 ~ 2022-12-31
18,200 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
642022-01-01 ~ 2022-12-31
582021-01-01 ~ 2021-12-31
Wages/Salaries
1,837,332 GBP2022-01-01 ~ 2022-12-31
1,711,847 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,485 GBP2022-01-01 ~ 2022-12-31
34,063 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,065,791 GBP2022-01-01 ~ 2022-12-31
1,914,580 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
2,644 GBP2022-01-01 ~ 2022-12-31
2,453 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,036 GBP2022-01-01 ~ 2022-12-31
150,628 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
120,000 GBP2022-12-31
120,000 GBP2021-12-31
Development expenditure
321,030 GBP2022-12-31
250,530 GBP2021-12-31
Intangible Assets - Gross Cost
441,030 GBP2022-12-31
370,530 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
120,000 GBP2022-12-31
120,000 GBP2021-12-31
Development expenditure
212,166 GBP2022-12-31
150,318 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
332,166 GBP2022-12-31
270,318 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2022-01-01 ~ 2022-12-31
Development expenditure
61,848 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
61,848 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
0 GBP2022-12-31
0 GBP2021-12-31
Development expenditure
108,864 GBP2022-12-31
100,212 GBP2021-12-31
Intangible Assets
108,864 GBP2022-12-31
100,212 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
7,223,768 GBP2022-12-31
6,657,056 GBP2021-12-31
Improvements to leasehold property
422,741 GBP2022-12-31
422,741 GBP2021-12-31
Plant and equipment
1,031,274 GBP2022-12-31
1,024,645 GBP2021-12-31
Furniture and fittings
149,486 GBP2022-12-31
149,486 GBP2021-12-31
Computers
100,985 GBP2022-12-31
100,985 GBP2021-12-31
Motor vehicles
284,847 GBP2022-12-31
185,667 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
9,294,499 GBP2022-12-31
8,620,400 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,805,937 GBP2022-12-31
2,303,111 GBP2021-12-31
Improvements to leasehold property
416,504 GBP2022-12-31
375,889 GBP2021-12-31
Plant and equipment
643,582 GBP2022-12-31
489,753 GBP2021-12-31
Furniture and fittings
81,643 GBP2022-12-31
61,051 GBP2021-12-31
Computers
87,777 GBP2022-12-31
78,445 GBP2021-12-31
Motor vehicles
115,179 GBP2022-12-31
74,925 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,223,932 GBP2022-12-31
3,452,409 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
502,826 GBP2022-01-01 ~ 2022-12-31
Improvements to leasehold property
40,615 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
153,829 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
20,592 GBP2022-01-01 ~ 2022-12-31
Computers
9,332 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
40,254 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
771,523 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,417,831 GBP2022-12-31
4,353,945 GBP2021-12-31
Improvements to leasehold property
6,237 GBP2022-12-31
46,852 GBP2021-12-31
Plant and equipment
387,692 GBP2022-12-31
534,892 GBP2021-12-31
Furniture and fittings
67,843 GBP2022-12-31
88,435 GBP2021-12-31
Computers
13,208 GBP2022-12-31
22,540 GBP2021-12-31
Motor vehicles
169,668 GBP2022-12-31
110,742 GBP2021-12-31
Finished Goods/Goods for Resale
7,642,343 GBP2022-12-31
6,290,750 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,185,823 GBP2022-12-31
2,536,928 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
71,307 GBP2022-12-31
0 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2022-12-31
132,000 GBP2021-12-31
Other Debtors
Current
73,489 GBP2022-12-31
63,252 GBP2021-12-31
Prepayments/Accrued Income
Current
100,291 GBP2022-12-31
112,347 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
2,430,910 GBP2022-12-31
2,844,527 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
199,064 GBP2022-12-31
238,170 GBP2021-12-31
Other Remaining Borrowings
Current
1,259,634 GBP2022-12-31
1,356,450 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,127,751 GBP2022-12-31
1,794,921 GBP2021-12-31
Amounts owed to group undertakings
Current
1,015,513 GBP2022-12-31
822,087 GBP2021-12-31
Corporation Tax Payable
Current
0 GBP2022-12-31
341,326 GBP2021-12-31
Other Taxation & Social Security Payable
Current
550,695 GBP2022-12-31
342,281 GBP2021-12-31
Other Creditors
Current
141,765 GBP2022-12-31
84,137 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
412,758 GBP2022-12-31
291,867 GBP2021-12-31
Creditors
Current
5,707,180 GBP2022-12-31
5,271,239 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
1,938,876 GBP2022-12-31
2,111,706 GBP2021-12-31
Bank Borrowings
2,137,940 GBP2022-12-31
2,349,876 GBP2021-12-31
Total Borrowings
3,397,574 GBP2022-12-31
3,706,326 GBP2021-12-31
Current
1,458,698 GBP2022-12-31
1,594,620 GBP2021-12-31
Non-current
1,938,876 GBP2022-12-31
2,111,706 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
360,745 GBP2022-12-31
308,809 GBP2021-12-31
Between two and five year
1,437,490 GBP2022-12-31
1,200,000 GBP2021-12-31
More than five year
1,259,521 GBP2022-12-31
1,365,205 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,057,756 GBP2022-12-31
2,874,014 GBP2021-12-31