Cost of Sales
-8,572,272 GBP2023-01-01 ~ 2023-12-31
-7,417,984 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,825,980 GBP2023-01-01 ~ 2023-12-31
-1,799,509 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,544,539 GBP2023-01-01 ~ 2023-12-31
-3,233,187 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
359 GBP2023-01-01 ~ 2023-12-31
597 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-300 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-798,885 GBP2023-01-01 ~ 2023-12-31
-1,188,155 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-636,256 GBP2023-01-01 ~ 2023-12-31
-1,046,866 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-4,053 GBP2023-12-31
632,203 GBP2022-12-31
1,679,069 GBP2021-12-31
Intangible Assets
Other
272,459 GBP2023-12-31
339,027 GBP2022-12-31
Property, Plant & Equipment
2,590,549 GBP2023-12-31
2,349,652 GBP2022-12-31
Fixed Assets
2,863,008 GBP2023-12-31
2,688,679 GBP2022-12-31
Debtors
3,390,500 GBP2023-12-31
2,564,978 GBP2022-12-31
Cash at bank and in hand
549,754 GBP2023-12-31
449,713 GBP2022-12-31
Current Assets
4,892,576 GBP2023-12-31
4,123,711 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,069,229 GBP2023-12-31
-5,473,528 GBP2022-12-31
Net Current Assets/Liabilities
-2,176,653 GBP2023-12-31
-1,349,817 GBP2022-12-31
Total Assets Less Current Liabilities
686,355 GBP2023-12-31
1,338,862 GBP2022-12-31
Net Assets/Liabilities
245,947 GBP2023-12-31
882,203 GBP2022-12-31
Equity
Called up share capital
250,000 GBP2023-12-31
250,000 GBP2022-12-31
Equity
245,947 GBP2023-12-31
882,203 GBP2022-12-31
Audit Fees/Expenses
23,500 GBP2023-01-01 ~ 2023-12-31
16,700 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1102023-01-01 ~ 2023-12-31
1112022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,557 GBP2023-01-01 ~ 2023-12-31
151,619 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
110,240 GBP2023-01-01 ~ 2023-12-31
272,246 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
93,749 GBP2023-01-01 ~ 2023-12-31
211,967 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
665,680 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
393,221 GBP2023-12-31
326,653 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
66,568 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
272,459 GBP2023-12-31
339,027 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,596,734 GBP2023-12-31
2,111,277 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,772,637 GBP2023-12-31
3,272,506 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,175,903 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,056,520 GBP2023-12-31
875,729 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,182,088 GBP2023-12-31
922,854 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
78,443 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
180,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,234 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
125,568 GBP2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,050,335 GBP2023-12-31
Plant and equipment
1,540,214 GBP2023-12-31
1,235,548 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,234,842 GBP2023-12-31
2,000,620 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
796,999 GBP2023-12-31
392,079 GBP2022-12-31
Other Debtors
Current
26,149 GBP2023-12-31
53,979 GBP2022-12-31
Prepayments/Accrued Income
Current
332,510 GBP2023-12-31
118,300 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,390,500 GBP2023-12-31
2,564,978 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,320,071 GBP2023-12-31
1,286,681 GBP2022-12-31
Amounts owed to group undertakings
Current
4,121,386 GBP2023-12-31
2,699,841 GBP2022-12-31
Corporation Tax Payable
Current
35,047 GBP2023-12-31
36,768 GBP2022-12-31
Other Taxation & Social Security Payable
Current
327,219 GBP2023-12-31
190,528 GBP2022-12-31
Other Creditors
Current
2,109 GBP2023-12-31
21,009 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,263,397 GBP2023-12-31
1,238,701 GBP2022-12-31
Creditors
Current
7,069,229 GBP2023-12-31
5,473,528 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
623,645 GBP2023-12-31
Between two and five year
2,370,754 GBP2023-12-31
More than five year
4,626,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,620,399 GBP2023-12-31