Cost of Sales
-15,008,000 GBP2023-01-01 ~ 2023-12-31
-15,608,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,692,000 GBP2023-01-01 ~ 2023-12-31
-6,150,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
308,000 GBP2023-01-01 ~ 2023-12-31
372,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
221,000 GBP2023-01-01 ~ 2023-12-31
342,000 GBP2022-01-01 ~ 2022-12-31
Equity
-300,000 GBP2023-12-31
-521,000 GBP2022-12-31
294,000 GBP2021-12-31
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
Revaluation reserve
294,000 GBP2023-12-31
294,000 GBP2022-12-31
Retained earnings (accumulated losses)
-594,000 GBP2023-12-31
-815,000 GBP2022-12-31
Cash and Cash Equivalents
3,407,000 GBP2023-12-31
1,175,000 GBP2022-12-31
Average Number of Employees
2592023-01-01 ~ 2023-12-31
2382022-01-01 ~ 2022-12-31
Wages/Salaries
11,650,000 GBP2023-01-01 ~ 2023-12-31
11,385,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,000 GBP2023-01-01 ~ 2023-12-31
116,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
12,545,000 GBP2023-01-01 ~ 2023-12-31
12,115,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
72,000 GBP2023-01-01 ~ 2023-12-31
71,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
75,000 GBP2023-12-31
75,000 GBP2022-12-31
Computer software
7,000 GBP2023-12-31
7,000 GBP2022-12-31
Intangible Assets - Gross Cost
82,000 GBP2023-12-31
82,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
44,000 GBP2023-12-31
44,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
51,000 GBP2023-12-31
51,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,056,000 GBP2023-12-31
1,056,000 GBP2022-12-31
Furniture and fittings
558,000 GBP2023-12-31
541,000 GBP2022-12-31
Plant and equipment
16,747,000 GBP2023-12-31
17,105,000 GBP2022-12-31
Computers
171,000 GBP2023-12-31
166,000 GBP2022-12-31
Motor vehicles
119,000 GBP2023-12-31
121,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,842,000 GBP2023-12-31
22,129,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-658,000 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-671,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
5,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
214,000 GBP2023-12-31
194,000 GBP2022-12-31
Furniture and fittings
318,000 GBP2023-12-31
228,000 GBP2022-12-31
Plant and equipment
10,646,000 GBP2023-12-31
9,835,000 GBP2022-12-31
Computers
127,000 GBP2023-12-31
101,000 GBP2022-12-31
Motor vehicles
80,000 GBP2023-12-31
87,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,001,000 GBP2023-12-31
10,875,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
20,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
90,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,452,000 GBP2023-01-01 ~ 2023-12-31
Computers
26,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,780,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-641,000 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-654,000 GBP2023-01-01 ~ 2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
0 GBP2022-12-31
Non-current
13,170,000 GBP2023-12-31
12,600,000 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,804,000 GBP2023-12-31
2,012,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,727,000 GBP2023-12-31
1,223,000 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
272,000 GBP2023-12-31
378,000 GBP2022-12-31
Prepayments
Current
253,000 GBP2023-12-31
475,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,296,000 GBP2023-12-31
1,723,000 GBP2022-12-31
Accrued Liabilities
Current
343,000 GBP2023-12-31
160,000 GBP2022-12-31