Average Number of Employees
1872023-01-01 ~ 2023-12-31
1902022-01-01 ~ 2022-12-31
Turnover/Revenue
24,841,736 GBP2023-01-01 ~ 2023-12-31
27,102,738 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,678,675 GBP2023-01-01 ~ 2023-12-31
-19,540,193 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,163,061 GBP2023-01-01 ~ 2023-12-31
7,562,545 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-430,433 GBP2023-01-01 ~ 2023-12-31
-468,836 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,792,086 GBP2023-01-01 ~ 2023-12-31
-6,131,840 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,322,403 GBP2023-01-01 ~ 2023-12-31
3,290,511 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,098 GBP2023-01-01 ~ 2023-12-31
11,285 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-66,995 GBP2023-01-01 ~ 2023-12-31
-75,741 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,254,019 GBP2023-01-01 ~ 2023-12-31
3,257,547 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,074,304 GBP2023-12-31
4,065,013 GBP2022-12-31
1,428,085 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,932,048 GBP2023-01-01 ~ 2023-12-31
2,636,928 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-922,757 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,129,855 GBP2023-12-31
1,355,847 GBP2022-12-31
Property, Plant & Equipment
3,326,861 GBP2023-12-31
4,129,724 GBP2022-12-31
Fixed Assets - Investments
754,275 GBP2023-12-31
506,022 GBP2022-12-31
Fixed Assets
5,210,991 GBP2023-12-31
5,991,593 GBP2022-12-31
Total Inventories
6,466,203 GBP2023-12-31
6,395,156 GBP2022-12-31
Debtors
Current
15,684,603 GBP2023-12-31
12,378,464 GBP2022-12-31
Cash at bank and in hand
1,711,913 GBP2023-12-31
2,474,067 GBP2022-12-31
Current Assets
23,862,719 GBP2023-12-31
21,247,687 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,671,337 GBP2023-12-31
-10,108,981 GBP2022-12-31
Net Current Assets/Liabilities
13,191,382 GBP2023-12-31
11,138,706 GBP2022-12-31
Total Assets Less Current Liabilities
18,402,373 GBP2023-12-31
17,130,299 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-361,966 GBP2023-12-31
-954,290 GBP2022-12-31
Net Assets/Liabilities
17,324,701 GBP2023-12-31
15,315,410 GBP2022-12-31
Equity
Called up share capital
1,463,416 GBP2023-12-31
1,463,416 GBP2022-12-31
Share premium
9,786,981 GBP2023-12-31
9,786,981 GBP2022-12-31
Equity
17,324,701 GBP2023-12-31
15,315,410 GBP2022-12-31
Profit/Loss
2,932,048 GBP2023-01-01 ~ 2023-12-31
2,636,928 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,285,040 GBP2023-01-01 ~ 2023-12-31
1,113,049 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,711,913 GBP2023-12-31
2,474,067 GBP2022-12-31
484,709 GBP2022-01-01
Wages/Salaries
5,868,277 GBP2023-01-01 ~ 2023-12-31
5,250,234 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
602,731 GBP2023-01-01 ~ 2023-12-31
540,843 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,623,796 GBP2023-01-01 ~ 2023-12-31
5,920,722 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
367,980 GBP2023-01-01 ~ 2023-12-31
221,424 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-144,893 GBP2023-01-01 ~ 2023-12-31
447,700 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
813,505 GBP2023-01-01 ~ 2023-12-31
618,934 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
6,526,931 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,397,076 GBP2023-12-31
5,171,084 GBP2022-12-31
Intangible Assets
Goodwill
1,129,855 GBP2023-12-31
1,355,847 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,380,461 GBP2023-12-31
11,174,284 GBP2022-12-31
Motor vehicles
22,842 GBP2022-12-31
Furniture and fittings
132,325 GBP2023-12-31
132,325 GBP2022-12-31
Office equipment
11,958 GBP2023-12-31
11,958 GBP2022-12-31
Other
19,499 GBP2023-12-31
19,499 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-360,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,083,939 GBP2022-12-31
Motor vehicles
22,842 GBP2022-12-31
Furniture and fittings
103,862 GBP2022-12-31
Office equipment
7,867 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
779,124 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
10,617 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
2,391 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
489,008 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-276,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,076,071 GBP2023-12-31
Furniture and fittings
114,479 GBP2023-12-31
Office equipment
10,258 GBP2023-12-31
Other
16,574 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
3,304,390 GBP2023-12-31
4,090,345 GBP2022-12-31
Furniture and fittings
17,846 GBP2023-12-31
28,463 GBP2022-12-31
Office equipment
1,700 GBP2023-12-31
4,091 GBP2022-12-31
Other
2,925 GBP2023-12-31
6,825 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,544,243 GBP2023-12-31
11,360,908 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-382,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,231,184 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
796,032 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
489,008 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-298,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,217,382 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
871,108 GBP2023-12-31
1,444,116 GBP2022-12-31
Raw materials and consumables
724,414 GBP2023-12-31
867,826 GBP2022-12-31
Finished Goods/Goods for Resale
5,741,789 GBP2023-12-31
5,527,330 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,109,079 GBP2023-12-31
3,122,215 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,545,150 GBP2023-12-31
2,728,281 GBP2022-12-31
Other Debtors
Current
5,369,280 GBP2023-12-31
5,055,602 GBP2022-12-31
Prepayments/Accrued Income
Current
71,011 GBP2023-12-31
65,970 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,529,623 GBP2023-12-31
2,870,186 GBP2022-12-31
Amounts owed to group undertakings
Current
6,946,752 GBP2023-12-31
5,581,524 GBP2022-12-31
Corporation Tax Payable
Current
473,420 GBP2023-12-31
181,556 GBP2022-12-31
Taxation/Social Security Payable
Current
186,123 GBP2023-12-31
124,166 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
325,637 GBP2023-12-31
495,689 GBP2022-12-31
Other Creditors
Current
624,503 GBP2023-12-31
477,112 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
585,279 GBP2023-12-31
378,748 GBP2022-12-31
Creditors
Current
10,671,337 GBP2023-12-31
10,108,981 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
361,966 GBP2023-12-31
954,290 GBP2022-12-31
Net Deferred Tax Liability/Asset
-715,706 GBP2023-12-31
-860,599 GBP2022-12-31
-412,899 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
144,893 GBP2023-01-01 ~ 2023-12-31
-447,700 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-725,871 GBP2023-12-31
-870,764 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,463,415 shares2023-12-31
1,463,415 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.782023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,765 GBP2022-12-31