Cost of Sales
-51,982,868 GBP2023-01-01 ~ 2023-12-31
-54,029,907 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,913,011 GBP2023-01-01 ~ 2023-12-31
-2,602,930 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,676,902 GBP2023-01-01 ~ 2023-12-31
-3,519,566 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-128,868 GBP2023-01-01 ~ 2023-12-31
-54,660 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,752,931 GBP2023-01-01 ~ 2023-12-31
3,569,127 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,438,898 GBP2023-01-01 ~ 2023-12-31
3,333,414 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
109,160 GBP2023-12-31
62,600 GBP2022-12-31
Property, Plant & Equipment
2,566,455 GBP2023-12-31
2,149,727 GBP2022-12-31
Fixed Assets
2,675,615 GBP2023-12-31
2,212,327 GBP2022-12-31
Debtors
8,082,270 GBP2023-12-31
8,035,696 GBP2022-12-31
Cash at bank and in hand
79,766 GBP2023-12-31
29,121 GBP2022-12-31
Current Assets
12,410,793 GBP2023-12-31
11,599,895 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-11,376,844 GBP2023-12-31
-9,883,843 GBP2022-12-31
Net Current Assets/Liabilities
1,033,949 GBP2023-12-31
1,716,052 GBP2022-12-31
Total Assets Less Current Liabilities
3,709,564 GBP2023-12-31
3,928,379 GBP2022-12-31
Net Assets/Liabilities
3,260,841 GBP2023-12-31
3,621,462 GBP2022-12-31
Equity
Called up share capital
75 GBP2023-12-31
75 GBP2022-12-31
75 GBP2021-12-31
Capital redemption reserve
683,775 GBP2023-12-31
683,775 GBP2022-12-31
683,775 GBP2021-12-31
Other miscellaneous reserve
56,250 GBP2023-12-31
56,250 GBP2022-12-31
Retained earnings (accumulated losses)
2,520,741 GBP2023-12-31
2,881,362 GBP2022-12-31
1,065,497 GBP2021-12-31
Equity
3,260,841 GBP2023-12-31
3,621,462 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,438,898 GBP2023-01-01 ~ 2023-12-31
3,333,414 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,517,549 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,799,519 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
86,049 GBP2023-01-01 ~ 2023-12-31
62,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1822023-01-01 ~ 2023-12-31
1552022-01-01 ~ 2022-12-31
Wages/Salaries
6,196,288 GBP2023-01-01 ~ 2023-12-31
5,545,406 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,778 GBP2023-01-01 ~ 2023-12-31
112,959 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,893,768 GBP2023-01-01 ~ 2023-12-31
6,369,207 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
464,027 GBP2023-01-01 ~ 2023-12-31
499,174 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
141,806 GBP2023-01-01 ~ 2023-12-31
43,146 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
424,430 GBP2023-12-31
309,703 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
586,436 GBP2023-12-31
586,436 GBP2022-12-31
Plant and equipment
3,929,464 GBP2023-12-31
3,188,957 GBP2022-12-31
Computers
183,887 GBP2023-12-31
156,912 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,699,787 GBP2023-12-31
3,932,305 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
184,594 GBP2023-12-31
162,272 GBP2022-12-31
Plant and equipment
1,799,674 GBP2023-12-31
1,485,975 GBP2022-12-31
Computers
149,064 GBP2023-12-31
134,331 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,133,332 GBP2023-12-31
1,782,578 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
22,322 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
313,699 GBP2023-01-01 ~ 2023-12-31
Computers
14,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
350,754 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
401,842 GBP2023-12-31
424,164 GBP2022-12-31
Plant and equipment
2,129,790 GBP2023-12-31
1,702,982 GBP2022-12-31
Computers
34,823 GBP2023-12-31
22,581 GBP2022-12-31
Finished Goods/Goods for Resale
573,415 GBP2023-12-31
284,966 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,695,506 GBP2023-12-31
5,991,425 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
307,071 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
526,306 GBP2023-12-31
1,526,461 GBP2022-12-31
Other Debtors
Current
480,636 GBP2023-12-31
447,535 GBP2022-12-31
Prepayments/Accrued Income
Current
72,751 GBP2023-12-31
70,275 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,082,270 GBP2023-12-31
8,035,696 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
3,088 GBP2022-12-31
Other Remaining Borrowings
Current
1,436,360 GBP2023-12-31
663,874 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,062,403 GBP2023-12-31
5,369,960 GBP2022-12-31
Amounts owed to group undertakings
Current
2,797,781 GBP2023-12-31
67,357 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
226,988 GBP2022-12-31
Other Taxation & Social Security Payable
Current
123,396 GBP2023-12-31
95,994 GBP2022-12-31
Other Creditors
Current
463,560 GBP2023-12-31
2,267,677 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,493,344 GBP2023-12-31
1,188,905 GBP2022-12-31
Creditors
Current
11,376,844 GBP2023-12-31
9,883,843 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
3,088 GBP2022-12-31
Total Borrowings
1,436,360 GBP2023-12-31
666,962 GBP2022-12-31
Current
1,436,360 GBP2023-12-31
666,962 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
212,920 GBP2023-12-31
226,023 GBP2022-12-31
Between two and five year
212,464 GBP2023-12-31
221,761 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
425,384 GBP2023-12-31
447,784 GBP2022-12-31