Turnover/Revenue
38,418,973 GBP2023-01-01 ~ 2023-12-31
41,765,881 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
30,109,073 GBP2023-01-01 ~ 2023-12-31
33,097,392 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,309,900 GBP2023-01-01 ~ 2023-12-31
8,668,489 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,729,273 GBP2023-01-01 ~ 2023-12-31
2,609,476 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,683,715 GBP2023-01-01 ~ 2023-12-31
6,148,854 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,005 GBP2023-01-01 ~ 2023-12-31
13,847 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
9,715 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,716,005 GBP2023-01-01 ~ 2023-12-31
6,162,701 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,378,486 GBP2023-01-01 ~ 2023-12-31
1,206,136 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,337,519 GBP2023-01-01 ~ 2023-12-31
4,956,565 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,337,519 GBP2023-01-01 ~ 2023-12-31
4,956,565 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
10,188 GBP2023-12-31
16,855 GBP2022-12-31
Property, Plant & Equipment
1,102,537 GBP2023-12-31
1,040,050 GBP2022-12-31
Investment Property
1,480,000 GBP2023-12-31
1,480,000 GBP2022-12-31
Fixed Assets
2,592,725 GBP2023-12-31
2,536,905 GBP2022-12-31
Total Inventories
3,741,731 GBP2023-12-31
3,981,077 GBP2022-12-31
Debtors
942,162 GBP2023-12-31
1,015,162 GBP2022-12-31
Cash at bank and in hand
1,986,091 GBP2023-12-31
2,742,382 GBP2022-12-31
Current Assets
6,669,984 GBP2023-12-31
7,738,621 GBP2022-12-31
Creditors
Current
3,570,288 GBP2023-12-31
4,602,393 GBP2022-12-31
Net Current Assets/Liabilities
3,099,696 GBP2023-12-31
3,136,228 GBP2022-12-31
Total Assets Less Current Liabilities
5,692,421 GBP2023-12-31
5,673,133 GBP2022-12-31
Net Assets/Liabilities
5,514,104 GBP2023-12-31
5,501,279 GBP2022-12-31
Equity
5,514,104 GBP2023-12-31
5,501,279 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,324,694 GBP2023-01-01 ~ 2023-12-31
-4,741,932 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,324,694 GBP2023-01-01 ~ 2023-12-31
-4,741,932 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,337,519 GBP2023-01-01 ~ 2023-12-31
4,956,565 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,869,820 GBP2023-01-01 ~ 2023-12-31
1,717,305 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
161,101 GBP2023-01-01 ~ 2023-12-31
147,123 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,445 GBP2023-01-01 ~ 2023-12-31
78,950 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,124,366 GBP2023-01-01 ~ 2023-12-31
1,943,378 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
652023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Director Remuneration
240,723 GBP2023-01-01 ~ 2023-12-31
236,896 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
102,762 GBP2023-01-01 ~ 2023-12-31
89,030 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
14,800 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
1,334,023 GBP2023-01-01 ~ 2023-12-31
1,093,323 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,344,404 GBP2023-01-01 ~ 2023-12-31
1,170,913 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
6,300 GBP2022-12-31
Computer software
566,313 GBP2022-12-31
Intangible Assets - Gross Cost
572,613 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
562,425 GBP2023-12-31
555,758 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,667 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
6,300 GBP2023-12-31
6,300 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
975,641 GBP2023-12-31
929,697 GBP2022-12-31
Plant and equipment
10,350 GBP2023-12-31
10,350 GBP2022-12-31
Furniture and fittings
219,066 GBP2023-12-31
195,695 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
191,610 GBP2023-12-31
172,862 GBP2022-12-31
Plant and equipment
9,488 GBP2023-12-31
7,418 GBP2022-12-31
Furniture and fittings
183,701 GBP2023-12-31
179,752 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,748 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
2,070 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
784,031 GBP2023-12-31
756,835 GBP2022-12-31
Plant and equipment
862 GBP2023-12-31
2,932 GBP2022-12-31
Furniture and fittings
35,365 GBP2023-12-31
15,943 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
304,600 GBP2023-12-31
283,672 GBP2022-12-31
Computers
204,487 GBP2023-12-31
149,636 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,714,144 GBP2023-12-31
1,569,050 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-115,062 GBP2023-01-01 ~ 2023-12-31
Computers
-880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-118,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
93,361 GBP2023-12-31
56,722 GBP2022-12-31
Computers
133,447 GBP2023-12-31
112,246 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
611,607 GBP2023-12-31
529,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
53,259 GBP2023-01-01 ~ 2023-12-31
Computers
22,081 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
102,762 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-16,620 GBP2023-01-01 ~ 2023-12-31
Computers
-880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,155 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
211,239 GBP2023-12-31
226,950 GBP2022-12-31
Computers
71,040 GBP2023-12-31
37,390 GBP2022-12-31
Investment Property - Fair Value Model
1,480,000 GBP2022-12-31
Finished Goods
3,741,731 GBP2023-12-31
3,981,077 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
634,540 GBP2023-12-31
718,910 GBP2022-12-31
Other Debtors
Current
675 GBP2023-12-31
494 GBP2022-12-31
Prepayments
Current
306,947 GBP2023-12-31
295,758 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
942,162 GBP2023-12-31
1,015,162 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,963,516 GBP2023-12-31
2,636,589 GBP2022-12-31
Corporation Tax Payable
Current
634,023 GBP2023-12-31
517,163 GBP2022-12-31
Other Taxation & Social Security Payable
Current
44,918 GBP2023-12-31
35,969 GBP2022-12-31
Other Creditors
Current
259,798 GBP2023-12-31
249,526 GBP2022-12-31
Accrued Liabilities
Current
467,250 GBP2023-12-31
670,246 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,519 GBP2023-12-31
12,666 GBP2022-12-31
Between one and five year
1,630 GBP2023-12-31
7,905 GBP2022-12-31
All periods
8,149 GBP2023-12-31
20,571 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
178,317 GBP2023-12-31
171,854 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,337,519 GBP2023-01-01 ~ 2023-12-31