Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
47,757,501 GBP2023-01-01 ~ 2023-12-31
42,745,625 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,372,578 GBP2023-01-01 ~ 2023-12-31
-15,526,084 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
30,384,923 GBP2023-01-01 ~ 2023-12-31
27,219,541 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-30,805,821 GBP2023-01-01 ~ 2023-12-31
-27,793,500 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-420,898 GBP2023-01-01 ~ 2023-12-31
-573,959 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,123 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-409,775 GBP2023-01-01 ~ 2023-12-31
-573,959 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-302,076 GBP2023-01-01 ~ 2023-12-31
-502,669 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-302,076 GBP2023-01-01 ~ 2023-12-31
-502,669 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,642,412 GBP2023-12-31
1,788,492 GBP2022-12-31
Property, Plant & Equipment
4,479,663 GBP2023-12-31
5,545,001 GBP2022-12-31
Fixed Assets - Investments
12,500 GBP2023-12-31
12,500 GBP2022-12-31
Fixed Assets
6,134,575 GBP2023-12-31
7,345,993 GBP2022-12-31
Total Inventories
211,742 GBP2023-12-31
199,089 GBP2022-12-31
Debtors
577,856 GBP2023-12-31
911,533 GBP2022-12-31
Cash at bank and in hand
3,365,262 GBP2023-12-31
3,435,061 GBP2022-12-31
Current Assets
4,154,860 GBP2023-12-31
4,545,683 GBP2022-12-31
Creditors
Current
4,354,039 GBP2023-12-31
5,051,545 GBP2022-12-31
Net Current Assets/Liabilities
-199,179 GBP2023-12-31
-505,862 GBP2022-12-31
Total Assets Less Current Liabilities
5,935,396 GBP2023-12-31
6,840,131 GBP2022-12-31
Net Assets/Liabilities
5,380,129 GBP2023-12-31
6,144,459 GBP2022-12-31
Equity
Called up share capital
95,702 GBP2023-12-31
95,702 GBP2022-12-31
95,702 GBP2021-12-31
Retained earnings (accumulated losses)
5,284,427 GBP2023-12-31
6,048,757 GBP2022-12-31
7,151,426 GBP2021-12-31
Equity
5,380,129 GBP2023-12-31
6,144,459 GBP2022-12-31
7,247,128 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-462,254 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-462,254 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-302,076 GBP2023-01-01 ~ 2023-12-31
-502,669 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
12,607,257 GBP2023-01-01 ~ 2023-12-31
11,447,417 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
566,539 GBP2023-01-01 ~ 2023-12-31
522,083 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
202,901 GBP2023-01-01 ~ 2023-12-31
157,109 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
13,376,697 GBP2023-01-01 ~ 2023-12-31
12,126,609 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
11532023-01-01 ~ 2023-12-31
11172022-01-01 ~ 2022-12-31
Director Remuneration
19,200 GBP2023-01-01 ~ 2023-12-31
19,200 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,601,476 GBP2023-01-01 ~ 2023-12-31
1,519,244 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,950 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
32,706 GBP2023-01-01 ~ 2023-12-31
-262,898 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-102,444 GBP2023-01-01 ~ 2023-12-31
-109,052 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
462,254 GBP2023-01-01 ~ 2023-12-31
600,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,877,366 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
194,857 GBP2022-12-31
Intangible Assets - Gross Cost
3,072,223 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,352,636 GBP2023-12-31
1,215,556 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
77,175 GBP2023-12-31
68,175 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,429,811 GBP2023-12-31
1,283,731 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
137,080 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
9,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
146,080 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
1,524,730 GBP2023-12-31
1,661,810 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
117,682 GBP2023-12-31
126,682 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
342,761 GBP2023-12-31
342,761 GBP2022-12-31
Plant and equipment
14,371,339 GBP2023-12-31
13,845,001 GBP2022-12-31
Motor vehicles
48,697 GBP2023-12-31
126,941 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,762,797 GBP2023-12-31
14,314,703 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-88,044 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-88,044 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
77,433 GBP2023-12-31
70,578 GBP2022-12-31
Plant and equipment
10,185,927 GBP2023-12-31
8,602,910 GBP2022-12-31
Motor vehicles
19,774 GBP2023-12-31
96,214 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,283,134 GBP2023-12-31
8,769,702 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,855 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,583,017 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
11,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,601,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-88,044 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-88,044 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
265,328 GBP2023-12-31
272,183 GBP2022-12-31
Plant and equipment
4,185,412 GBP2023-12-31
5,242,091 GBP2022-12-31
Motor vehicles
28,923 GBP2023-12-31
30,727 GBP2022-12-31
Merchandise
157,984 GBP2023-12-31
148,769 GBP2022-12-31
Raw Materials
37,926 GBP2023-12-31
38,156 GBP2022-12-31
Other Debtors
Current
234,001 GBP2023-12-31
400,492 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
235,950 GBP2023-12-31
402,115 GBP2022-12-31
Prepayments
Current
107,905 GBP2023-12-31
108,926 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
577,856 GBP2023-12-31
911,533 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,921,380 GBP2023-12-31
3,016,982 GBP2022-12-31
Other Creditors
Current
178,888 GBP2023-12-31
397,710 GBP2022-12-31
Accrued Liabilities
Current
1,108,250 GBP2023-12-31
970,125 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,044,120 GBP2023-12-31
1,044,120 GBP2022-12-31
Between one and five year
4,121,241 GBP2023-12-31
4,176,480 GBP2022-12-31
More than five year
7,277,923 GBP2023-12-31
8,266,805 GBP2022-12-31
All periods
12,443,284 GBP2023-12-31
13,487,405 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
555,267 GBP2023-12-31
695,672 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
72,734 shares2023-12-31
Class 2 ordinary share
22,968 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-302,076 GBP2023-01-01 ~ 2023-12-31