Cost of Sales
-6,807,352 GBP2023-01-01 ~ 2023-12-31
-9,260,982 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-631,067 GBP2023-01-01 ~ 2023-12-31
-773,475 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-858,013 GBP2023-01-01 ~ 2023-12-31
-713,903 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,711 GBP2023-01-01 ~ 2023-12-31
8,587 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-132,531 GBP2023-01-01 ~ 2023-12-31
891,020 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-129,583 GBP2023-01-01 ~ 2023-12-31
721,312 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,735,455 GBP2023-12-31
4,645,699 GBP2022-12-31
3,924,387 GBP2021-12-31
Dividends Paid
-780,661 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,744,567 GBP2023-12-31
1,240,906 GBP2022-12-31
Debtors
1,441,470 GBP2023-12-31
2,188,884 GBP2022-12-31
Cash at bank and in hand
1,287,526 GBP2023-12-31
1,101,866 GBP2022-12-31
Current Assets
4,015,851 GBP2023-12-31
4,932,436 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,532,454 GBP2023-12-31
-1,144,254 GBP2022-12-31
Net Current Assets/Liabilities
2,483,397 GBP2023-12-31
3,788,182 GBP2022-12-31
Total Assets Less Current Liabilities
4,227,964 GBP2023-12-31
5,029,088 GBP2022-12-31
Net Assets/Liabilities
3,885,455 GBP2023-12-31
4,795,699 GBP2022-12-31
Equity
Called up share capital
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Equity
3,885,455 GBP2023-12-31
4,795,699 GBP2022-12-31
Audit Fees/Expenses
23,650 GBP2023-01-01 ~ 2023-12-31
21,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Wages/Salaries
1,217,832 GBP2023-01-01 ~ 2023-12-31
1,307,355 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,183 GBP2023-01-01 ~ 2023-12-31
93,412 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,444,447 GBP2023-01-01 ~ 2023-12-31
1,521,723 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
139,742 GBP2023-01-01 ~ 2023-12-31
148,331 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
109,120 GBP2023-01-01 ~ 2023-12-31
57,640 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
943,356 GBP2023-12-31
846,656 GBP2022-12-31
Plant and equipment
3,739,197 GBP2023-12-31
3,103,501 GBP2022-12-31
Furniture and fittings
178,909 GBP2023-12-31
178,909 GBP2022-12-31
Computers
148,753 GBP2023-12-31
147,312 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,010,215 GBP2023-12-31
4,276,378 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
267,643 GBP2023-12-31
248,616 GBP2022-12-31
Plant and equipment
2,703,304 GBP2023-12-31
2,512,456 GBP2022-12-31
Furniture and fittings
165,354 GBP2023-12-31
152,847 GBP2022-12-31
Computers
129,347 GBP2023-12-31
121,553 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,265,648 GBP2023-12-31
3,035,472 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
19,027 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
190,848 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
12,507 GBP2023-01-01 ~ 2023-12-31
Computers
7,794 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
675,713 GBP2023-12-31
598,040 GBP2022-12-31
Plant and equipment
1,035,893 GBP2023-12-31
591,045 GBP2022-12-31
Furniture and fittings
13,555 GBP2023-12-31
26,062 GBP2022-12-31
Computers
19,406 GBP2023-12-31
25,759 GBP2022-12-31
Finished Goods/Goods for Resale
490,727 GBP2023-12-31
685,918 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,318,891 GBP2023-12-31
1,731,222 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
370,533 GBP2022-12-31
Other Debtors
Current
13,547 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
109,032 GBP2023-12-31
87,129 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,441,470 GBP2023-12-31
2,188,884 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,134,569 GBP2023-12-31
660,730 GBP2022-12-31
Amounts owed to group undertakings
Current
149,867 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
43,226 GBP2023-12-31
218,989 GBP2022-12-31
Other Creditors
Current
0 GBP2023-12-31
8,204 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
204,792 GBP2023-12-31
256,331 GBP2022-12-31
Creditors
Current
1,532,454 GBP2023-12-31
1,144,254 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
111,464 GBP2023-12-31
113,937 GBP2022-12-31
Between two and five year
420,000 GBP2023-12-31
426,703 GBP2022-12-31
More than five year
587,317 GBP2023-12-31
691,250 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,118,781 GBP2023-12-31
1,231,890 GBP2022-12-31