Cash at bank and in hand
96,210 GBP2023-12-31
51,850 GBP2022-12-31
Cost of Sales
-28,261,389 GBP2023-01-01 ~ 2023-12-31
-27,621,251 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,464,827 GBP2023-01-01 ~ 2023-12-31
-1,466,465 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,216,825 GBP2023-01-01 ~ 2023-12-31
-8,637,816 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-108,931 GBP2023-01-01 ~ 2023-12-31
-47,248 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
276,757 GBP2023-01-01 ~ 2023-12-31
710,689 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
218,535 GBP2023-01-01 ~ 2023-12-31
365,165 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
221,897 GBP2023-12-31
203,277 GBP2022-12-31
Property, Plant & Equipment
1,548,828 GBP2023-12-31
1,704,443 GBP2022-12-31
Fixed Assets
1,770,725 GBP2023-12-31
1,907,720 GBP2022-12-31
Debtors
12,482,629 GBP2023-12-31
10,642,911 GBP2022-12-31
Current Assets
13,483,612 GBP2023-12-31
11,510,885 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,914,100 GBP2023-12-31
-5,756,692 GBP2022-12-31
Net Current Assets/Liabilities
6,569,512 GBP2023-12-31
5,754,193 GBP2022-12-31
Total Assets Less Current Liabilities
8,340,237 GBP2023-12-31
7,661,913 GBP2022-12-31
Net Assets/Liabilities
7,502,624 GBP2023-12-31
7,018,461 GBP2022-12-31
Equity
Called up share capital
114,742 GBP2023-12-31
114,742 GBP2022-12-31
114,742 GBP2021-12-31
Share premium
1,110,962 GBP2023-12-31
1,110,962 GBP2022-12-31
1,110,962 GBP2021-12-31
Retained earnings (accumulated losses)
6,276,920 GBP2023-12-31
5,792,757 GBP2022-12-31
5,223,262 GBP2021-12-31
Equity
7,502,624 GBP2023-12-31
7,018,461 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
218,535 GBP2023-01-01 ~ 2023-12-31
365,165 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
28,126 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3232023-01-01 ~ 2023-12-31
3272022-01-01 ~ 2022-12-31
Wages/Salaries
11,099,446 GBP2023-01-01 ~ 2023-12-31
10,056,798 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
447,202 GBP2023-01-01 ~ 2023-12-31
425,446 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
12,518,150 GBP2023-01-01 ~ 2023-12-31
11,471,255 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
976,722 GBP2023-01-01 ~ 2023-12-31
1,326,697 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
75,758 GBP2023-01-01 ~ 2023-12-31
322,673 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
544,403 GBP2023-12-31
425,545 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,758,869 GBP2023-12-31
1,586,796 GBP2022-12-31
Plant and equipment
1,606,741 GBP2023-12-31
1,484,443 GBP2022-12-31
Furniture and fittings
382,406 GBP2023-12-31
374,063 GBP2022-12-31
Computers
524,767 GBP2023-12-31
484,629 GBP2022-12-31
Motor vehicles
29,693 GBP2023-12-31
28,848 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,302,476 GBP2023-12-31
3,958,779 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,236,893 GBP2023-12-31
962,231 GBP2022-12-31
Plant and equipment
798,453 GBP2023-12-31
665,194 GBP2022-12-31
Furniture and fittings
280,032 GBP2023-12-31
248,337 GBP2022-12-31
Computers
420,198 GBP2023-12-31
363,824 GBP2022-12-31
Motor vehicles
18,072 GBP2023-12-31
14,750 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,753,648 GBP2023-12-31
2,254,336 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
274,662 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
133,259 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
31,695 GBP2023-01-01 ~ 2023-12-31
Computers
56,374 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
499,312 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
521,976 GBP2023-12-31
624,565 GBP2022-12-31
Plant and equipment
808,288 GBP2023-12-31
819,249 GBP2022-12-31
Furniture and fittings
102,374 GBP2023-12-31
125,726 GBP2022-12-31
Computers
104,569 GBP2023-12-31
120,805 GBP2022-12-31
Motor vehicles
11,621 GBP2023-12-31
14,098 GBP2022-12-31
Finished Goods/Goods for Resale
904,773 GBP2023-12-31
816,124 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,096,147 GBP2023-12-31
2,705,811 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,330,741 GBP2023-12-31
7,392,596 GBP2022-12-31
Other Debtors
Current
754,571 GBP2023-12-31
446,682 GBP2022-12-31
Prepayments/Accrued Income
Current
301,170 GBP2023-12-31
97,822 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
12,482,629 GBP2023-12-31
10,642,911 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
25,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
7,194 GBP2022-12-31
Other Remaining Borrowings
Current
1,199,044 GBP2023-12-31
1,101,028 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,999,186 GBP2023-12-31
2,116,966 GBP2022-12-31
Amounts owed to group undertakings
Current
1,132,404 GBP2023-12-31
1,201,095 GBP2022-12-31
Corporation Tax Payable
Current
71,777 GBP2023-12-31
46,699 GBP2022-12-31
Other Creditors
Current
109,526 GBP2023-12-31
99,553 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,402,163 GBP2023-12-31
1,159,157 GBP2022-12-31
Creditors
Current
6,914,100 GBP2023-12-31
5,756,692 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
7,194 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
917,687 GBP2023-12-31
797,814 GBP2022-12-31
Between two and five year
1,052,150 GBP2023-12-31
1,005,593 GBP2022-12-31
More than five year
0 GBP2023-12-31
48,750 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,969,837 GBP2023-12-31
1,852,157 GBP2022-12-31