Average Number of Employees
762023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
709,121 GBP2023-12-31
692,331 GBP2022-12-31
Turnover/Revenue
12,540,447 GBP2023-01-01 ~ 2023-12-31
10,708,677 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,335,589 GBP2023-01-01 ~ 2023-12-31
5,578,311 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,204,858 GBP2023-01-01 ~ 2023-12-31
5,130,366 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
17,441 GBP2023-01-01 ~ 2023-12-31
14,999 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,594,141 GBP2023-01-01 ~ 2023-12-31
4,792,010 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
645,136 GBP2023-01-01 ~ 2023-12-31
380,566 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
265,813 GBP2023-01-01 ~ 2023-12-31
224,768 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
420,573 GBP2023-01-01 ~ 2023-12-31
231,258 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
107,674 GBP2023-01-01 ~ 2023-12-31
1,822 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
312,899 GBP2023-01-01 ~ 2023-12-31
229,436 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-367,740 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
312,899 GBP2023-01-01 ~ 2023-12-31
-138,304 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
11,160,020 GBP2023-12-31
11,360,005 GBP2022-12-31
Total Inventories
378,004 GBP2023-12-31
251,933 GBP2022-12-31
Debtors
2,389,675 GBP2023-12-31
2,253,057 GBP2022-12-31
Cash at bank and in hand
124,866 GBP2023-12-31
64,849 GBP2022-12-31
Current Assets
2,892,545 GBP2023-12-31
2,569,839 GBP2022-12-31
Creditors
Amounts falling due within one year
1,885,909 GBP2023-12-31
2,015,419 GBP2022-12-31
Net Current Assets/Liabilities
1,006,636 GBP2023-12-31
554,420 GBP2022-12-31
Total Assets Less Current Liabilities
12,166,656 GBP2023-12-31
11,914,425 GBP2022-12-31
Creditors
Amounts falling due after one year
4,435,878 GBP2023-12-31
4,474,824 GBP2022-12-31
Net Assets/Liabilities
7,021,657 GBP2023-12-31
6,747,270 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Revaluation reserve
2,871,460 GBP2023-12-31
2,871,460 GBP2022-12-31
3,239,200 GBP2021-12-31
Retained earnings (accumulated losses)
4,150,196 GBP2023-12-31
3,875,809 GBP2022-12-31
3,646,373 GBP2021-12-31
Equity
7,021,657 GBP2023-12-31
6,747,270 GBP2022-12-31
6,885,574 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
312,899 GBP2023-01-01 ~ 2023-12-31
229,436 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
312,899 GBP2023-01-01 ~ 2023-12-31
229,436 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-38,512 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-38,512 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-38,512 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-38,512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
205,667 GBP2023-01-01 ~ 2023-12-31
254,316 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-01-01 ~ 2023-12-31
Furniture and fittings
0.252023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
52023-01-01 ~ 2023-12-31
52022-01-01 ~ 2022-12-31
Wages/Salaries
3,250,106 GBP2023-01-01 ~ 2023-12-31
2,661,198 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
198,256 GBP2023-01-01 ~ 2023-12-31
219,556 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,870 GBP2023-01-01 ~ 2023-12-31
39,855 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,490,232 GBP2023-01-01 ~ 2023-12-31
2,920,609 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
26,936 GBP2023-01-01 ~ 2023-12-31
63,102 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,790 GBP2023-01-01 ~ 2023-12-31
7,548 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
98,918 GBP2023-01-01 ~ 2023-12-31
43,939 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
38,512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
10,546,000 GBP2023-12-31
10,546,000 GBP2022-12-31
Plant and equipment
2,803,310 GBP2023-12-31
2,802,510 GBP2022-12-31
Furniture and fittings
517,912 GBP2023-12-31
515,030 GBP2022-12-31
Motor vehicles
58,190 GBP2023-12-31
56,190 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,925,412 GBP2023-12-31
13,919,730 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,249,912 GBP2023-12-31
2,064,453 GBP2022-12-31
Furniture and fittings
481,100 GBP2023-12-31
468,829 GBP2022-12-31
Motor vehicles
34,380 GBP2023-12-31
26,443 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,765,392 GBP2023-12-31
2,559,725 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
185,459 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
12,271 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,937 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
10,546,000 GBP2023-12-31
10,546,000 GBP2022-12-31
Plant and equipment
553,398 GBP2023-12-31
738,057 GBP2022-12-31
Furniture and fittings
36,812 GBP2023-12-31
46,201 GBP2022-12-31
Motor vehicles
23,810 GBP2023-12-31
29,747 GBP2022-12-31
Finished Goods
378,004 GBP2023-12-31
251,933 GBP2022-12-31
Trade Debtors/Trade Receivables
681,331 GBP2023-12-31
446,411 GBP2022-12-31
Prepayments/Accrued Income
162,484 GBP2023-12-31
133,642 GBP2022-12-31
Other Debtors
298,176 GBP2023-12-31
109,636 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
182,416 GBP2023-12-31
276,216 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,008,974 GBP2023-12-31
579,120 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
72,862 GBP2023-12-31
46,110 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
90,884 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
56,074 GBP2023-12-31
48,994 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
11,264 GBP2023-12-31
11,264 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
273,492 GBP2023-12-31
212,229 GBP2022-12-31
Other Creditors
Amounts falling due within one year
18,450 GBP2023-12-31
10,255 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
3,978,368 GBP2023-12-31
4,156,053 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
7,510 GBP2023-12-31
18,771 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
11,264 GBP2023-12-31
11,264 GBP2022-12-31
Between one and five year
7,510 GBP2023-12-31
18,771 GBP2022-12-31
Minimum gross finance lease payments owing
18,774 GBP2023-12-31
30,035 GBP2022-12-31
Deferred Tax Liabilities
709,121 GBP2023-12-31
692,331 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
1 shares2022-12-31