Cost of Sales
-10,428,907 GBP2023-01-01 ~ 2023-12-31
-8,685,392 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-596,877 GBP2023-01-01 ~ 2023-12-31
-535,516 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,187,670 GBP2023-01-01 ~ 2023-12-31
-2,054,556 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
814,671 GBP2023-01-01 ~ 2023-12-31
693,860 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
602,977 GBP2023-01-01 ~ 2023-12-31
542,357 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,595,545 GBP2023-12-31
1,514,762 GBP2022-12-31
Fixed Assets - Investments
0 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
1,595,545 GBP2023-12-31
1,514,862 GBP2022-12-31
Debtors
1,381,643 GBP2023-12-31
922,914 GBP2022-12-31
Cash at bank and in hand
158 GBP2023-12-31
181 GBP2022-12-31
Current Assets
6,235,452 GBP2023-12-31
5,377,308 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,610,425 GBP2023-12-31
-3,254,741 GBP2022-12-31
Net Current Assets/Liabilities
2,625,027 GBP2023-12-31
2,122,567 GBP2022-12-31
Total Assets Less Current Liabilities
4,220,572 GBP2023-12-31
3,637,429 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-735,000 GBP2023-12-31
-787,500 GBP2022-12-31
Net Assets/Liabilities
3,403,717 GBP2023-12-31
2,800,740 GBP2022-12-31
Equity
Called up share capital
194,633 GBP2023-12-31
194,633 GBP2022-12-31
194,633 GBP2021-12-31
Retained earnings (accumulated losses)
3,209,084 GBP2023-12-31
2,606,107 GBP2022-12-31
2,063,750 GBP2021-12-31
Equity
3,403,717 GBP2023-12-31
2,800,740 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
602,977 GBP2023-01-01 ~ 2023-12-31
542,357 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
12,025 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,804 GBP2023-01-01 ~ 2023-12-31
60,904 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
152,569 GBP2023-01-01 ~ 2023-12-31
92,599 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,666 GBP2023-01-01 ~ 2023-12-31
7,846 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,775,078 GBP2023-12-31
1,764,311 GBP2022-12-31
Plant and equipment
579,202 GBP2023-12-31
572,741 GBP2022-12-31
Furniture and fittings
304,282 GBP2023-12-31
257,616 GBP2022-12-31
Motor vehicles
8,937 GBP2023-12-31
8,937 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,667,499 GBP2023-12-31
2,603,605 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-247,961 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-58,599 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-306,560 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
509,677 GBP2023-12-31
449,205 GBP2022-12-31
Plant and equipment
389,338 GBP2023-12-31
453,942 GBP2022-12-31
Furniture and fittings
164,255 GBP2023-12-31
177,391 GBP2022-12-31
Motor vehicles
8,684 GBP2023-12-31
8,305 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,071,954 GBP2023-12-31
1,088,843 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
60,472 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
34,701 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
41,739 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
379 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,291 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-99,305 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-54,875 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-154,180 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,265,401 GBP2023-12-31
1,315,106 GBP2022-12-31
Plant and equipment
189,864 GBP2023-12-31
118,799 GBP2022-12-31
Furniture and fittings
140,027 GBP2023-12-31
80,225 GBP2022-12-31
Motor vehicles
253 GBP2023-12-31
632 GBP2022-12-31
Finished Goods/Goods for Resale
1,558,867 GBP2023-12-31
1,388,262 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,250,256 GBP2023-12-31
857,772 GBP2022-12-31
Prepayments/Accrued Income
Current
131,387 GBP2023-12-31
65,142 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,381,643 GBP2023-12-31
922,914 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
52,500 GBP2023-12-31
52,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
782 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,980,284 GBP2023-12-31
1,792,976 GBP2022-12-31
Amounts owed to group undertakings
Current
439,779 GBP2023-12-31
322,764 GBP2022-12-31
Corporation Tax Payable
Current
93,028 GBP2023-12-31
104,888 GBP2022-12-31
Other Taxation & Social Security Payable
Current
203,922 GBP2023-12-31
258,657 GBP2022-12-31
Other Creditors
Current
15,197 GBP2023-12-31
12,003 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
825,715 GBP2023-12-31
710,171 GBP2022-12-31
Creditors
Current
3,610,425 GBP2023-12-31
3,254,741 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
735,000 GBP2023-12-31
787,500 GBP2022-12-31
Bank Borrowings
787,500 GBP2023-12-31
840,000 GBP2022-12-31
Total Borrowings
Current
52,500 GBP2023-12-31
52,500 GBP2022-12-31
Non-current
735,000 GBP2023-12-31
787,500 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
782 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
94,112 GBP2023-12-31
92,831 GBP2022-12-31
Between two and five year
140,185 GBP2023-12-31
172,673 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
234,297 GBP2023-12-31
265,504 GBP2022-12-31