Cost of Sales
-9,972,391 GBP2022-01-01 ~ 2022-12-31
-8,815,947 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-622,664 GBP2022-01-01 ~ 2022-12-31
-587,033 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,073,836 GBP2022-01-01 ~ 2022-12-31
-1,174,779 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
528,267 GBP2022-01-01 ~ 2022-12-31
188,807 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,206,504 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,635,958 GBP2022-01-01 ~ 2022-12-31
149,658 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
4,320,275 GBP2022-12-31
3,109,454 GBP2021-12-31
Fixed Assets - Investments
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Fixed Assets
4,321,275 GBP2022-12-31
3,110,454 GBP2021-12-31
Debtors
1,760,537 GBP2022-12-31
2,683,175 GBP2021-12-31
Cash at bank and in hand
738,023 GBP2022-12-31
218,525 GBP2021-12-31
Current Assets
5,831,067 GBP2022-12-31
6,419,556 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,249,274 GBP2022-12-31
-2,732,070 GBP2021-12-31
Net Current Assets/Liabilities
3,581,793 GBP2022-12-31
3,687,486 GBP2021-12-31
Total Assets Less Current Liabilities
7,903,068 GBP2022-12-31
6,797,940 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-2,807,041 GBP2022-12-31
-971,421 GBP2021-12-31
Net Assets/Liabilities
4,986,027 GBP2022-12-31
5,733,019 GBP2021-12-31
Equity
Called up share capital
17,016 GBP2022-12-31
31,147 GBP2021-12-31
31,147 GBP2020-12-31
Revaluation reserve
1,362,802 GBP2022-12-31
156,298 GBP2021-12-31
156,298 GBP2020-12-31
Capital redemption reserve
1,640 GBP2022-12-31
1,640 GBP2021-12-31
1,640 GBP2020-12-31
Other miscellaneous reserve
1,333,335 GBP2022-12-31
1,333,335 GBP2021-12-31
1,333,335 GBP2020-12-31
Retained earnings (accumulated losses)
2,271,234 GBP2022-12-31
4,210,599 GBP2021-12-31
4,060,941 GBP2020-12-31
Equity
4,986,027 GBP2022-12-31
5,733,019 GBP2021-12-31
5,583,361 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
429,454 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,500 GBP2022-01-01 ~ 2022-12-31
22,500 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
632022-01-01 ~ 2022-12-31
652021-01-01 ~ 2021-12-31
Wages/Salaries
2,309,493 GBP2022-01-01 ~ 2022-12-31
2,152,113 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,423 GBP2022-01-01 ~ 2022-12-31
71,130 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,566,913 GBP2022-01-01 ~ 2022-12-31
2,442,606 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
364,571 GBP2022-01-01 ~ 2022-12-31
369,433 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,500 GBP2022-01-01 ~ 2022-12-31
30,900 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,195,000 GBP2022-12-31
3,495,000 GBP2021-12-31
Plant and equipment
424,470 GBP2022-12-31
343,800 GBP2021-12-31
Motor vehicles
79,791 GBP2022-12-31
92,266 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
4,699,261 GBP2022-12-31
3,931,066 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-12,475 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-12,475 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
700,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2022-12-31
443,192 GBP2021-12-31
Plant and equipment
299,195 GBP2022-12-31
287,783 GBP2021-12-31
Motor vehicles
79,791 GBP2022-12-31
90,637 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
378,986 GBP2022-12-31
821,612 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
63,312 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
11,412 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
1,629 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,353 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-12,475 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,475 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,195,000 GBP2022-12-31
3,051,808 GBP2021-12-31
Plant and equipment
125,275 GBP2022-12-31
56,017 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
1,629 GBP2021-12-31
Finished Goods/Goods for Resale
1,704,578 GBP2022-12-31
1,987,699 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,606,487 GBP2022-12-31
2,104,238 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
15,555 GBP2022-12-31
88,317 GBP2021-12-31
Other Debtors
Current
60,916 GBP2022-12-31
317,113 GBP2021-12-31
Prepayments/Accrued Income
Current
77,579 GBP2022-12-31
173,507 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
1,760,537 GBP2022-12-31
2,683,175 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
49,590 GBP2022-12-31
318,148 GBP2021-12-31
Other Remaining Borrowings
Current
116,667 GBP2022-12-31
0 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,193,525 GBP2022-12-31
1,315,646 GBP2021-12-31
Amounts owed to group undertakings
Current
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Corporation Tax Payable
Current
82,237 GBP2022-12-31
57,874 GBP2021-12-31
Other Taxation & Social Security Payable
Current
75,228 GBP2022-12-31
81,393 GBP2021-12-31
Other Creditors
Current
473,157 GBP2022-12-31
869,051 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
257,870 GBP2022-12-31
88,958 GBP2021-12-31
Creditors
Current
2,249,274 GBP2022-12-31
2,732,070 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
2,807,041 GBP2022-12-31
971,421 GBP2021-12-31
Bank Borrowings
2,856,631 GBP2022-12-31
1,243,269 GBP2021-12-31
Bank Overdrafts
0 GBP2022-12-31
46,300 GBP2021-12-31
-46,300 GBP2021-12-31
Total Borrowings
2,973,298 GBP2022-12-31
1,289,569 GBP2021-12-31
Current
166,257 GBP2022-12-31
318,148 GBP2021-12-31
Non-current
2,807,041 GBP2022-12-31
971,421 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,247 GBP2022-12-31
14,460 GBP2021-12-31
Between two and five year
14,140 GBP2022-12-31
8,460 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
30,387 GBP2022-12-31
22,920 GBP2021-12-31
Profit/Loss
429,454 GBP2022-01-01 ~ 2022-12-31