Cost of Sales
-5,371,941 GBP2023-01-01 ~ 2023-12-31
-4,865,453 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,576,254 GBP2023-01-01 ~ 2023-12-31
-2,786,260 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,493,621 GBP2023-01-01 ~ 2023-12-31
-3,810,970 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,922 GBP2023-01-01 ~ 2023-12-31
411 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-52,174 GBP2023-01-01 ~ 2023-12-31
-56,016 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-285,449 GBP2023-01-01 ~ 2023-12-31
469,880 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-132,160 GBP2023-01-01 ~ 2023-12-31
356,236 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,020,641 GBP2023-12-31
2,166,575 GBP2022-12-31
Debtors
1,249,440 GBP2023-12-31
825,738 GBP2022-12-31
Cash at bank and in hand
518,576 GBP2023-12-31
564,613 GBP2022-12-31
Current Assets
2,484,945 GBP2023-12-31
2,378,481 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,551,993 GBP2023-12-31
-1,179,158 GBP2022-12-31
Net Current Assets/Liabilities
932,952 GBP2023-12-31
1,199,323 GBP2022-12-31
Total Assets Less Current Liabilities
2,953,593 GBP2023-12-31
3,365,898 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-416,115 GBP2023-12-31
-696,260 GBP2022-12-31
Net Assets/Liabilities
2,181,349 GBP2023-12-31
2,313,509 GBP2022-12-31
Equity
Called up share capital
1,060 GBP2023-12-31
1,060 GBP2022-12-31
1,060 GBP2021-12-31
Share premium
59,940 GBP2023-12-31
59,940 GBP2022-12-31
59,940 GBP2021-12-31
Capital redemption reserve
11 GBP2023-12-31
11 GBP2022-12-31
11 GBP2021-12-31
Retained earnings (accumulated losses)
2,120,338 GBP2023-12-31
2,252,498 GBP2022-12-31
2,146,262 GBP2021-12-31
Equity
2,181,349 GBP2023-12-31
2,313,509 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-132,160 GBP2023-01-01 ~ 2023-12-31
356,236 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,050 GBP2023-01-01 ~ 2023-12-31
14,050 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Wages/Salaries
1,635,737 GBP2023-01-01 ~ 2023-12-31
1,720,128 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,095 GBP2023-01-01 ~ 2023-12-31
118,208 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,907,450 GBP2023-01-01 ~ 2023-12-31
1,990,640 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
113,644 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
610,315 GBP2023-12-31
592,593 GBP2022-12-31
Plant and equipment
2,785,688 GBP2023-12-31
2,660,638 GBP2022-12-31
Furniture and fittings
859,065 GBP2023-12-31
628,052 GBP2022-12-31
Motor vehicles
56,330 GBP2023-12-31
29,090 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,311,398 GBP2023-12-31
3,910,373 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
379,616 GBP2023-12-31
324,498 GBP2022-12-31
Plant and equipment
1,445,874 GBP2023-12-31
1,103,474 GBP2022-12-31
Furniture and fittings
444,511 GBP2023-12-31
303,073 GBP2022-12-31
Motor vehicles
20,756 GBP2023-12-31
12,753 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,290,757 GBP2023-12-31
1,743,798 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
55,118 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
342,400 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
141,438 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
8,003 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
546,959 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
230,699 GBP2023-12-31
268,095 GBP2022-12-31
Plant and equipment
1,339,814 GBP2023-12-31
1,557,164 GBP2022-12-31
Furniture and fittings
414,554 GBP2023-12-31
324,979 GBP2022-12-31
Motor vehicles
35,574 GBP2023-12-31
16,337 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
637,416 GBP2023-12-31
574,277 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,345 GBP2023-12-31
16,094 GBP2022-12-31
Other Debtors
Current
87,307 GBP2023-12-31
53,484 GBP2022-12-31
Prepayments/Accrued Income
Current
509,372 GBP2023-12-31
181,883 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,249,440 GBP2023-12-31
825,738 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
297,092 GBP2023-12-31
310,368 GBP2022-12-31
Trade Creditors/Trade Payables
Current
909,622 GBP2023-12-31
601,451 GBP2022-12-31
Amounts owed to group undertakings
Current
155,045 GBP2023-12-31
57,160 GBP2022-12-31
Other Taxation & Social Security Payable
Current
56,544 GBP2023-12-31
79,303 GBP2022-12-31
Other Creditors
Current
7,050 GBP2023-12-31
5,874 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
126,640 GBP2023-12-31
125,002 GBP2022-12-31
Creditors
Current
1,551,993 GBP2023-12-31
1,179,158 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
416,115 GBP2023-12-31
696,260 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
297,092 GBP2023-12-31
310,368 GBP2022-12-31
Minimum gross finance lease payments owing
713,207 GBP2023-12-31
1,006,628 GBP2022-12-31
Equity
Called up share capital
1,060 GBP2023-12-31
1,060 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
186,324 GBP2023-12-31
129,324 GBP2022-12-31
Between two and five year
692,000 GBP2023-12-31
317,324 GBP2022-12-31
More than five year
467,225 GBP2023-12-31
106,725 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,345,549 GBP2023-12-31
553,373 GBP2022-12-31