(expand)Current Assets
9,661,173 GBP2023-12-31
10,788,978 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,126,414 GBP2023-12-31
-5,707,180 GBP2022-12-31
Net Current Assets/Liabilities
5,534,759 GBP2023-12-31
5,081,798 GBP2022-12-31
Total Assets Less Current Liabilities
10,519,146 GBP2023-12-31
10,261,229 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,768,744 GBP2023-12-31
-1,938,876 GBP2022-12-31
Net Assets/Liabilities
8,558,722 GBP2023-12-31
8,079,890 GBP2022-12-31
Equity
Called up share capital
1,040 GBP2023-12-31
1,040 GBP2022-12-31
1,040 GBP2021-12-31
Share premium
8,316 GBP2023-12-31
8,316 GBP2022-12-31
8,316 GBP2021-12-31
Capital redemption reserve
34 GBP2023-12-31
34 GBP2022-12-31
34 GBP2021-12-31
Retained earnings (accumulated losses)
8,549,332 GBP2023-12-31
8,070,500 GBP2022-12-31
7,450,770 GBP2021-12-31
Equity
8,558,722 GBP2023-12-31
8,079,890 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
872,570 GBP2023-01-01 ~ 2023-12-31
879,330 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-259,600 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-393,738 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
40,950 GBP2023-01-01 ~ 2023-12-31
23,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
632023-01-01 ~ 2023-12-31
642022-01-01 ~ 2022-12-31
Wages/Salaries
1,839,772 GBP2023-01-01 ~ 2023-12-31
1,837,332 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,747 GBP2023-01-01 ~ 2023-12-31
36,485 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,060,509 GBP2023-01-01 ~ 2023-12-31
2,065,791 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
0 GBP2023-01-01 ~ 2023-12-31
2,644 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-50,783 GBP2023-01-01 ~ 2023-12-31
-5,036 GBP2022-01-01 ~ 2022-12-31
Dividend per share (interim)
378.59 GBP2023-01-01 ~ 2023-12-31
249.62 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Development expenditure
453,930 GBP2023-12-31
321,030 GBP2022-12-31
Intangible Assets - Gross Cost
573,930 GBP2023-12-31
441,030 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Development expenditure
290,842 GBP2023-12-31
212,166 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
410,842 GBP2023-12-31
332,166 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Development expenditure
78,676 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
78,676 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Development expenditure
163,088 GBP2023-12-31
108,864 GBP2022-12-31
Intangible Assets
163,088 GBP2023-12-31
108,864 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
7,397,587 GBP2023-12-31
7,223,768 GBP2022-12-31
Improvements to leasehold property
616,736 GBP2023-12-31
422,741 GBP2022-12-31
Plant and equipment
1,056,672 GBP2023-12-31
1,031,274 GBP2022-12-31
Furniture and fittings
149,486 GBP2023-12-31
149,486 GBP2022-12-31
Computers
101,259 GBP2023-12-31
100,985 GBP2022-12-31
Motor vehicles
386,807 GBP2023-12-31
284,847 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,790,482 GBP2023-12-31
9,294,499 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-19,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,330,308 GBP2023-12-31
2,805,937 GBP2022-12-31
Improvements to leasehold property
431,173 GBP2023-12-31
416,504 GBP2022-12-31
Plant and equipment
772,170 GBP2023-12-31
643,582 GBP2022-12-31
Furniture and fittings
101,967 GBP2023-12-31
81,643 GBP2022-12-31
Computers
97,139 GBP2023-12-31
87,777 GBP2022-12-31
Motor vehicles
160,236 GBP2023-12-31
115,179 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,969,183 GBP2023-12-31
4,223,932 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
524,371 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
14,669 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
147,588 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,324 GBP2023-01-01 ~ 2023-12-31
Computers
9,362 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
45,057 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
764,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,067,279 GBP2023-12-31
4,417,831 GBP2022-12-31
Improvements to leasehold property
185,563 GBP2023-12-31
6,237 GBP2022-12-31
Plant and equipment
284,502 GBP2023-12-31
387,692 GBP2022-12-31
Furniture and fittings
47,519 GBP2023-12-31
67,843 GBP2022-12-31
Computers
4,120 GBP2023-12-31
13,208 GBP2022-12-31
Motor vehicles
226,571 GBP2023-12-31
169,668 GBP2022-12-31
Finished Goods/Goods for Resale
6,453,011 GBP2023-12-31
7,642,343 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,404,503 GBP2023-12-31
2,185,823 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
71,307 GBP2022-12-31
Other Debtors
Current
56,525 GBP2023-12-31
73,489 GBP2022-12-31
Prepayments/Accrued Income
Current
129,581 GBP2023-12-31
100,291 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,590,609 GBP2023-12-31
2,430,910 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
213,877 GBP2023-12-31
199,064 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
25,212 GBP2023-12-31
0 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
1,259,634 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,591,323 GBP2023-12-31
2,127,751 GBP2022-12-31
Amounts owed to group undertakings
Current
1,796,199 GBP2023-12-31
1,015,513 GBP2022-12-31
Corporation Tax Payable
Current
35,517 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
322,498 GBP2023-12-31
550,695 GBP2022-12-31
Other Creditors
Current
56,358 GBP2023-12-31
141,765 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
85,430 GBP2023-12-31
412,758 GBP2022-12-31
Creditors
Current
4,126,414 GBP2023-12-31
5,707,180 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,740,708 GBP2023-12-31
1,938,876 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
28,036 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
1,768,744 GBP2023-12-31
1,938,876 GBP2022-12-31
Bank Borrowings
1,954,585 GBP2023-12-31
2,137,940 GBP2022-12-31
Total Borrowings
1,954,585 GBP2023-12-31
3,397,574 GBP2022-12-31
Current
213,877 GBP2023-12-31
1,458,698 GBP2022-12-31
Non-current
1,740,708 GBP2023-12-31
1,938,876 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
25,212 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
53,248 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
364,714 GBP2023-12-31
360,745 GBP2022-12-31
Between two and five year
1,427,776 GBP2023-12-31
1,437,490 GBP2022-12-31
More than five year
904,521 GBP2023-12-31
1,259,521 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,697,011 GBP2023-12-31
3,057,756 GBP2022-12-31