Cost of Sales
-28,837,904 GBP2023-01-01 ~ 2023-12-31
-31,666,301 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,334,940 GBP2023-01-01 ~ 2023-12-31
-7,769,003 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,883 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,389,677 GBP2023-01-01 ~ 2023-12-31
4,462,049 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,221,159 GBP2023-01-01 ~ 2023-12-31
3,730,250 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,622,142 GBP2023-01-01 ~ 2023-12-31
3,844,221 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,696,371 GBP2023-12-31
1,855,534 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
1,696,372 GBP2023-12-31
1,855,535 GBP2022-12-31
Debtors
17,392,512 GBP2023-12-31
16,227,564 GBP2022-12-31
Cash at bank and in hand
29,967 GBP2023-12-31
508,647 GBP2022-12-31
Current Assets
23,246,857 GBP2023-12-31
24,989,731 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,923,323 GBP2023-12-31
-12,441,693 GBP2022-12-31
Net Current Assets/Liabilities
13,323,534 GBP2023-12-31
12,548,038 GBP2022-12-31
Total Assets Less Current Liabilities
15,019,906 GBP2023-12-31
14,403,573 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,549,420 GBP2023-12-31
-2,598,684 GBP2022-12-31
Net Assets/Liabilities
11,279,486 GBP2023-12-31
11,492,097 GBP2022-12-31
Equity
Called up share capital
150,000 GBP2023-12-31
150,000 GBP2022-12-31
150,000 GBP2021-12-31
Revaluation reserve
-221,287 GBP2023-12-31
377,730 GBP2022-12-31
263,759 GBP2021-12-31
Other miscellaneous reserve
114,651 GBP2023-12-31
54,833 GBP2022-12-31
Retained earnings (accumulated losses)
11,236,122 GBP2023-12-31
10,909,534 GBP2022-12-31
13,179,284 GBP2021-12-31
Equity
11,279,486 GBP2023-12-31
11,492,097 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,221,159 GBP2023-01-01 ~ 2023-12-31
3,730,250 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,894,571 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,650 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1972023-01-01 ~ 2023-12-31
1902022-01-01 ~ 2022-12-31
Wages/Salaries
7,114,711 GBP2023-01-01 ~ 2023-12-31
6,665,324 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
274,387 GBP2023-01-01 ~ 2023-12-31
222,613 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,037,210 GBP2023-01-01 ~ 2023-12-31
7,479,814 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
961,170 GBP2023-01-01 ~ 2023-12-31
741,960 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-33,119 GBP2023-01-01 ~ 2023-12-31
147,792 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
426,028 GBP2023-12-31
346,336 GBP2022-12-31
Plant and equipment
2,974,288 GBP2023-12-31
3,487,728 GBP2022-12-31
Furniture and fittings
856,469 GBP2023-12-31
996,384 GBP2022-12-31
Computers
423,284 GBP2023-12-31
484,456 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,680,069 GBP2023-12-31
5,314,904 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-669,817 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-401,844 GBP2023-01-01 ~ 2023-12-31
Computers
-99,012 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,170,673 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
214,110 GBP2023-12-31
170,803 GBP2022-12-31
Plant and equipment
1,959,009 GBP2023-12-31
2,160,301 GBP2022-12-31
Furniture and fittings
440,145 GBP2023-12-31
686,593 GBP2022-12-31
Computers
370,434 GBP2023-12-31
441,673 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,983,698 GBP2023-12-31
3,459,370 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
43,307 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
468,525 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
155,396 GBP2023-01-01 ~ 2023-12-31
Computers
27,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
695,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-669,817 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-401,844 GBP2023-01-01 ~ 2023-12-31
Computers
-99,012 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,170,673 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
211,918 GBP2023-12-31
175,533 GBP2022-12-31
Plant and equipment
1,015,279 GBP2023-12-31
1,327,427 GBP2022-12-31
Furniture and fittings
416,324 GBP2023-12-31
309,791 GBP2022-12-31
Computers
52,850 GBP2023-12-31
42,783 GBP2022-12-31
Finished Goods/Goods for Resale
5,824,378 GBP2023-12-31
8,253,520 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,237,242 GBP2023-12-31
5,539,632 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
11,791,347 GBP2023-12-31
10,055,279 GBP2022-12-31
Other Debtors
Current
583 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
252,340 GBP2023-12-31
129,012 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
111,000 GBP2023-12-31
0 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
17,392,512 GBP2023-12-31
16,227,564 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
54,802 GBP2022-12-31
Other Remaining Borrowings
Current
3,975,884 GBP2023-12-31
5,779,535 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,700,197 GBP2023-12-31
3,836,551 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
362,630 GBP2022-12-31
Corporation Tax Payable
Current
591,370 GBP2023-12-31
498,897 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,068,038 GBP2023-12-31
1,230,336 GBP2022-12-31
Other Creditors
Current
46,438 GBP2023-12-31
40,533 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,225,122 GBP2023-12-31
617,184 GBP2022-12-31
Creditors
Current
9,923,323 GBP2023-12-31
12,441,693 GBP2022-12-31
Other Remaining Borrowings
Non-current
3,500,000 GBP2023-12-31
2,533,959 GBP2022-12-31
Creditors
Non-current
3,549,420 GBP2023-12-31
2,598,684 GBP2022-12-31
Total Borrowings
Current
3,975,884 GBP2023-12-31
5,779,535 GBP2022-12-31
Non-current
3,500,000 GBP2023-12-31
2,533,959 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
51,590 GBP2022-12-31
Minimum gross finance lease payments owing
0 GBP2023-12-31
54,802 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
70,645 GBP2023-12-31
85,950 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
534,346 GBP2023-12-31
401,778 GBP2022-12-31
Between two and five year
1,528,211 GBP2023-12-31
1,270,140 GBP2022-12-31
More than five year
585,000 GBP2023-12-31
877,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,647,557 GBP2023-12-31
2,549,418 GBP2022-12-31