Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
30,264,865 GBP2023-01-01 ~ 2023-12-31
26,807,314 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,939,575 GBP2023-01-01 ~ 2023-12-31
-9,853,290 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
19,325,290 GBP2023-01-01 ~ 2023-12-31
16,954,024 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-18,824,737 GBP2023-01-01 ~ 2023-12-31
-17,435,352 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
500,553 GBP2023-01-01 ~ 2023-12-31
-481,328 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-115,375 GBP2023-01-01 ~ 2023-12-31
-90,395 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
385,178 GBP2023-01-01 ~ 2023-12-31
-571,723 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
281,593 GBP2023-01-01 ~ 2023-12-31
-371,152 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
281,593 GBP2023-01-01 ~ 2023-12-31
-371,152 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,094,159 GBP2023-12-31
1,166,372 GBP2022-12-31
Property, Plant & Equipment
3,144,466 GBP2023-12-31
3,665,337 GBP2022-12-31
Fixed Assets - Investments
8,750 GBP2023-12-31
8,750 GBP2022-12-31
Fixed Assets
4,247,375 GBP2023-12-31
4,840,459 GBP2022-12-31
Total Inventories
119,903 GBP2023-12-31
136,534 GBP2022-12-31
Debtors
213,038 GBP2023-12-31
231,847 GBP2022-12-31
Cash at bank and in hand
1,435,858 GBP2023-12-31
1,159,615 GBP2022-12-31
Current Assets
1,768,799 GBP2023-12-31
1,527,996 GBP2022-12-31
Creditors
Current
4,898,982 GBP2023-12-31
3,371,998 GBP2022-12-31
Net Current Assets/Liabilities
-3,130,183 GBP2023-12-31
-1,844,002 GBP2022-12-31
Total Assets Less Current Liabilities
1,117,192 GBP2023-12-31
2,996,457 GBP2022-12-31
Creditors
Non-current
-2,229,443 GBP2022-12-31
Net Assets/Liabilities
688,663 GBP2023-12-31
442,070 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
688,563 GBP2023-12-31
441,970 GBP2022-12-31
1,033,122 GBP2021-12-31
Equity
688,663 GBP2023-12-31
442,070 GBP2022-12-31
1,033,222 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-35,000 GBP2023-01-01 ~ 2023-12-31
-220,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-35,000 GBP2023-01-01 ~ 2023-12-31
-220,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
281,593 GBP2023-01-01 ~ 2023-12-31
-371,152 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,232,243 GBP2023-01-01 ~ 2023-12-31
7,594,264 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
369,588 GBP2023-01-01 ~ 2023-12-31
347,587 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,559 GBP2023-01-01 ~ 2023-12-31
91,514 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,707,390 GBP2023-01-01 ~ 2023-12-31
8,033,365 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
6842023-01-01 ~ 2023-12-31
6512022-01-01 ~ 2022-12-31
Director Remuneration
8,945 GBP2023-01-01 ~ 2023-12-31
10,695 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
743,547 GBP2023-01-01 ~ 2023-12-31
668,107 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,500 GBP2023-01-01 ~ 2023-12-31
7,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
96,295 GBP2023-01-01 ~ 2023-12-31
-108,627 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
35,000 GBP2023-01-01 ~ 2023-12-31
220,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,234,261 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
210,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,444,261 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
295,539 GBP2023-12-31
233,826 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
54,563 GBP2023-12-31
44,063 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
350,102 GBP2023-12-31
277,889 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
61,713 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
10,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
72,213 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
938,722 GBP2023-12-31
1,000,435 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
155,437 GBP2023-12-31
165,937 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,054,851 GBP2023-12-31
5,832,175 GBP2022-12-31
Computers
60,697 GBP2023-12-31
60,697 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,138,577 GBP2023-12-31
5,915,901 GBP2022-12-31
Land and buildings, Short leasehold
23,029 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,944,061 GBP2023-12-31
2,209,774 GBP2022-12-31
Computers
43,595 GBP2023-12-31
38,136 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,994,111 GBP2023-12-31
2,250,564 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
734,287 GBP2023-01-01 ~ 2023-12-31
Computers
5,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
743,547 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
6,455 GBP2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
16,574 GBP2023-12-31
Plant and equipment
3,110,790 GBP2023-12-31
3,622,401 GBP2022-12-31
Computers
17,102 GBP2023-12-31
22,561 GBP2022-12-31
Merchandise
89,739 GBP2023-12-31
99,105 GBP2022-12-31
Raw Materials
22,813 GBP2023-12-31
27,919 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
181 GBP2023-12-31
147 GBP2022-12-31
Other Debtors
Current
130,329 GBP2023-12-31
162,092 GBP2022-12-31
Prepayments
Current
82,528 GBP2023-12-31
69,608 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
213,038 GBP2023-12-31
231,847 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,175,942 GBP2023-12-31
849,537 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,121,408 GBP2023-12-31
752,066 GBP2022-12-31
Other Taxation & Social Security Payable
Current
105,665 GBP2023-12-31
69,031 GBP2022-12-31
Other Creditors
Current
575,855 GBP2023-12-31
266,801 GBP2022-12-31
Accrued Liabilities
Current
169,890 GBP2023-12-31
405,086 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,229,443 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
820,586 GBP2022-12-31
Non-current, Between two and five year
1,408,857 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
543,948 GBP2023-12-31
543,948 GBP2022-12-31
Between one and five year
2,175,792 GBP2023-12-31
2,175,792 GBP2022-12-31
More than five year
5,588,274 GBP2023-12-31
6,132,222 GBP2022-12-31
All periods
8,308,014 GBP2023-12-31
8,851,962 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
428,529 GBP2023-12-31
324,944 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
Class 2 ordinary share
25 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
281,593 GBP2023-01-01 ~ 2023-12-31