(expand)Property, Plant & Equipment
3,233,533 GBP2023-12-31
3,336,316 GBP2022-12-31
Fixed Assets - Investments
24,801 GBP2023-12-31
24,801 GBP2022-12-31
Fixed Assets
3,267,872 GBP2023-12-31
3,371,555 GBP2022-12-31
Total Inventories
508,672 GBP2023-12-31
489,180 GBP2022-12-31
Debtors
Current
672,237 GBP2023-12-31
1,157,997 GBP2022-12-31
Cash at bank and in hand
1,208,543 GBP2023-12-31
139,499 GBP2022-12-31
Current Assets
2,389,452 GBP2023-12-31
1,786,676 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,142,734 GBP2023-12-31
-1,097,746 GBP2022-12-31
Net Current Assets/Liabilities
1,246,718 GBP2023-12-31
688,930 GBP2022-12-31
Total Assets Less Current Liabilities
4,514,590 GBP2023-12-31
4,060,485 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-533,758 GBP2023-12-31
-690,009 GBP2022-12-31
Net Assets/Liabilities
3,797,721 GBP2023-12-31
3,162,967 GBP2022-12-31
Equity
Called up share capital
412,507 GBP2023-12-31
378,937 GBP2022-12-31
378,937 GBP2022-01-01
Capital redemption reserve
38,590 GBP2023-12-31
Equity
3,797,721 GBP2023-12-31
3,162,967 GBP2022-12-31
2,855,857 GBP2022-01-01
Profit/Loss
721,184 GBP2023-01-01 ~ 2023-12-31
453,647 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
721,184 GBP2023-01-01 ~ 2023-12-31
453,647 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
721,184 GBP2023-01-01 ~ 2023-12-31
453,647 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2023-01-01 ~ 2023-12-31
-146,537 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-120,000 GBP2023-01-01 ~ 2023-12-31
-146,537 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
33,570 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-158,590 GBP2023-01-01 ~ 2023-12-31
-146,537 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-86,430 GBP2023-01-01 ~ 2023-12-31
-146,537 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,113,748 GBP2023-01-01 ~ 2023-12-31
2,676,195 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
274,552 GBP2023-01-01 ~ 2023-12-31
238,585 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,577,922 GBP2023-01-01 ~ 2023-12-31
3,048,793 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
83,593 GBP2023-01-01 ~ 2023-12-31
80,299 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,348 GBP2023-01-01 ~ 2023-12-31
29,499 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
222,136 GBP2023-01-01 ~ 2023-12-31
106,669 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
120,000 GBP2023-01-01 ~ 2023-12-31
164,577 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
843,312 GBP2023-12-31
843,312 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
833,774 GBP2023-12-31
832,874 GBP2022-12-31
Intangible Assets
Goodwill
9,538 GBP2023-12-31
10,438 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,932,389 GBP2023-12-31
2,922,661 GBP2022-12-31
Plant and equipment
835,778 GBP2023-12-31
781,257 GBP2022-12-31
Furniture and fittings
240,127 GBP2023-12-31
218,185 GBP2022-12-31
Computers
193,740 GBP2023-12-31
183,288 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,171,265 GBP2023-12-31
5,070,703 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,048 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-9,048 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
397,505 GBP2022-12-31
Furniture and fittings
201,541 GBP2022-12-31
Computers
145,477 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,734,387 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
122,369 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
7,748 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
13,227 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
206,498 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
2,250 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
2,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,403 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,403 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
516,721 GBP2023-12-31
Furniture and fittings
209,289 GBP2023-12-31
Computers
158,704 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,937,732 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,160,005 GBP2023-12-31
2,170,288 GBP2022-12-31
Plant and equipment
319,057 GBP2023-12-31
383,752 GBP2022-12-31
Furniture and fittings
30,838 GBP2023-12-31
16,644 GBP2022-12-31
Computers
35,036 GBP2023-12-31
37,811 GBP2022-12-31
Under hire purchased contracts or finance leases
12,750 GBP2023-12-31
Investments in Subsidiaries
24,801 GBP2023-12-31
24,801 GBP2022-12-31
Finished Goods/Goods for Resale
508,672 GBP2023-12-31
489,180 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
168,293 GBP2023-12-31
166,482 GBP2022-12-31
Other Debtors
Current
229,093 GBP2023-12-31
783,986 GBP2022-12-31
Prepayments/Accrued Income
Current
160,605 GBP2023-12-31
129,951 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
59,296 GBP2023-12-31
58,924 GBP2022-12-31
Cash and Cash Equivalents
1,208,543 GBP2023-12-31
139,499 GBP2022-12-31
Bank Borrowings
Current
121,582 GBP2023-12-31
146,421 GBP2022-12-31
Other Remaining Borrowings
Current
7,367 GBP2023-12-31
7,698 GBP2022-12-31
Trade Creditors/Trade Payables
Current
432,172 GBP2023-12-31
358,223 GBP2022-12-31
Amounts owed to group undertakings
Current
24,801 GBP2023-12-31
24,801 GBP2022-12-31
Corporation Tax Payable
Current
220,137 GBP2023-12-31
132,170 GBP2022-12-31
Taxation/Social Security Payable
Current
75,588 GBP2023-12-31
65,486 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
7,426 GBP2023-12-31
5,142 GBP2022-12-31
Other Creditors
Current
13,210 GBP2023-12-31
13,692 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
213,457 GBP2023-12-31
293,689 GBP2022-12-31
Creditors
Current
1,142,734 GBP2023-12-31
1,097,746 GBP2022-12-31
Bank Borrowings
Non-current
479,325 GBP2023-12-31
587,031 GBP2022-12-31
Other Remaining Borrowings
Non-current
43,802 GBP2023-12-31
43,802 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,631 GBP2023-12-31
5,056 GBP2022-12-31
Creditors
Non-current
533,758 GBP2023-12-31
690,009 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
121,582 GBP2023-12-31
146,421 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
128,949 GBP2023-12-31
154,119 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
101,250 GBP2023-12-31
134,351 GBP2022-12-31
Non-current, Between two and five year
129,363 GBP2023-12-31
213,567 GBP2022-12-31
Total Borrowings
652,076 GBP2023-12-31
784,952 GBP2022-12-31
Minimum gross finance lease payments owing
18,057 GBP2023-12-31
10,198 GBP2022-12-31
Net Deferred Tax Liability/Asset
-140,290 GBP2023-12-31
-162,638 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
22,348 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-141,847 GBP2023-12-31
-164,052 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
412,407 shares2023-12-31
378,837 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,558 GBP2023-12-31
114,600 GBP2022-12-31
Between one and five year
312,900 GBP2023-12-31
417,400 GBP2022-12-31
More than five year
319,792 GBP2023-12-31
580,142 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
754,250 GBP2023-12-31
1,112,142 GBP2022-12-31