Average Number of Employees
822023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Profit/Loss
1,382,000 GBP2023-01-01 ~ 2023-12-31
1,706,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
50,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
50,000 GBP2023-12-31
Turnover/Revenue
16,987,000 GBP2023-01-01 ~ 2023-12-31
17,644,000 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables used in the production process
8,885,000 GBP2023-01-01 ~ 2023-12-31
9,666,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,172,000 GBP2023-01-01 ~ 2023-12-31
2,929,000 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
117,000 GBP2023-01-01 ~ 2023-12-31
82,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,931,000 GBP2023-01-01 ~ 2023-12-31
2,486,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
81,000 GBP2023-01-01 ~ 2023-12-31
77,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,860,000 GBP2023-01-01 ~ 2023-12-31
2,160,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
478,000 GBP2023-01-01 ~ 2023-12-31
454,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,382,000 GBP2023-01-01 ~ 2023-12-31
1,706,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,014,000 GBP2023-12-31
1,962,000 GBP2022-12-31
Fixed Assets - Investments
2,741,000 GBP2023-12-31
2,741,000 GBP2022-12-31
Fixed Assets
4,755,000 GBP2023-12-31
4,703,000 GBP2022-12-31
Total Inventories
1,757,000 GBP2023-12-31
1,757,000 GBP2022-12-31
Debtors
10,101,000 GBP2023-12-31
10,927,000 GBP2022-12-31
Cash at bank and in hand
1,394,000 GBP2023-12-31
1,107,000 GBP2022-12-31
Current Assets
13,252,000 GBP2023-12-31
13,791,000 GBP2022-12-31
Creditors
Amounts falling due within one year
5,178,000 GBP2023-12-31
6,201,000 GBP2022-12-31
Net Current Assets/Liabilities
8,074,000 GBP2023-12-31
7,590,000 GBP2022-12-31
Total Assets Less Current Liabilities
12,829,000 GBP2023-12-31
12,293,000 GBP2022-12-31
Creditors
Amounts falling due after one year
495,000 GBP2023-12-31
1,317,000 GBP2022-12-31
Net Assets/Liabilities
12,040,000 GBP2023-12-31
10,758,000 GBP2022-12-31
Equity
Called up share capital
180,000 GBP2023-12-31
180,000 GBP2022-12-31
180,000 GBP2021-12-31
Retained earnings (accumulated losses)
11,860,000 GBP2023-12-31
10,578,000 GBP2022-12-31
8,972,000 GBP2021-12-31
Equity
12,040,000 GBP2023-12-31
10,758,000 GBP2022-12-31
9,152,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,382,000 GBP2023-01-01 ~ 2023-12-31
1,706,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,382,000 GBP2023-01-01 ~ 2023-12-31
1,706,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-100,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
-100,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-100,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-100,000 GBP2023-01-01 ~ 2023-12-31
-100,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
117,000 GBP2023-01-01 ~ 2023-12-31
94,000 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
38,0002023-01-01 ~ 2023-12-31
36,0002022-01-01 ~ 2022-12-31
Wages/Salaries
2,791,000 GBP2023-01-01 ~ 2023-12-31
2,574,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
284,000 GBP2023-01-01 ~ 2023-12-31
275,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,000 GBP2023-01-01 ~ 2023-12-31
80,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
305,000 GBP2023-01-01 ~ 2023-12-31
234,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,000 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
437,000 GBP2023-01-01 ~ 2023-12-31
458,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
100,000 GBP2023-01-01 ~ 2023-12-31
100,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
50,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
50,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,653,000 GBP2023-12-31
1,653,000 GBP2022-12-31
Plant and equipment
2,434,000 GBP2023-12-31
2,265,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,087,000 GBP2023-12-31
3,918,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
320,000 GBP2023-12-31
301,000 GBP2022-12-31
Plant and equipment
1,753,000 GBP2023-12-31
1,655,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,073,000 GBP2023-12-31
1,956,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
19,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
98,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,333,000 GBP2023-12-31
1,352,000 GBP2022-12-31
Plant and equipment
681,000 GBP2023-12-31
610,000 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
2,991,000 GBP2023-12-31
Non-current
2,741,000 GBP2023-12-31
2,741,000 GBP2022-12-31
Raw Materials
1,188,000 GBP2023-12-31
949,000 GBP2022-12-31
Finished Goods
569,000 GBP2023-12-31
808,000 GBP2022-12-31
Trade Debtors/Trade Receivables
1,717,000 GBP2023-12-31
3,016,000 GBP2022-12-31
Prepayments/Accrued Income
125,000 GBP2023-12-31
96,000 GBP2022-12-31
Other Debtors
416,000 GBP2023-12-31
22,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
278,000 GBP2023-12-31
185,000 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,359,000 GBP2023-12-31
2,111,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
59,000 GBP2023-12-31
54,000 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
204,000 GBP2023-12-31
427,000 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
301,000 GBP2023-12-31
379,000 GBP2022-12-31
Other Creditors
Amounts falling due within one year
187,000 GBP2023-12-31
255,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
495,000 GBP2023-12-31
1,317,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
148,000 GBP2023-12-31
103,000 GBP2022-12-31
Deferred Tax Liabilities
148,000 GBP2023-12-31
103,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180,000,000 shares2023-12-31
180,000,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,000 GBP2023-12-31
55,000 GBP2022-12-31
Between one and five year
39,000 GBP2023-12-31
80,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
104,000 GBP2023-12-31
135,000 GBP2022-12-31