Cost of Sales
-3,791,453 GBP2023-01-01 ~ 2023-12-31
-4,538,015 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-826,928 GBP2023-01-01 ~ 2023-12-31
-727,421 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,246,301 GBP2023-01-01 ~ 2023-12-31
-4,339,802 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,610 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-6,510 GBP2022-01-01 ~ 2022-12-31
6,510 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,101,699 GBP2023-01-01 ~ 2023-12-31
1,972,657 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,349,123 GBP2023-01-01 ~ 2023-12-31
1,394,192 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
3,105,402 GBP2023-12-31
4,140,536 GBP2022-12-31
Other
7,748 GBP2023-12-31
5,800 GBP2022-12-31
Intangible Assets
3,113,150 GBP2023-12-31
4,146,336 GBP2022-12-31
Property, Plant & Equipment
4,460,544 GBP2023-12-31
4,485,295 GBP2022-12-31
Fixed Assets
7,573,694 GBP2023-12-31
8,631,631 GBP2022-12-31
Debtors
1,101,217 GBP2023-12-31
1,979,337 GBP2022-12-31
Cash at bank and in hand
2,273,455 GBP2023-12-31
2,749,470 GBP2022-12-31
Current Assets
5,709,586 GBP2023-12-31
6,789,403 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,338,528 GBP2023-12-31
-2,001,623 GBP2022-12-31
Net Current Assets/Liabilities
3,371,058 GBP2023-12-31
4,787,780 GBP2022-12-31
Total Assets Less Current Liabilities
10,944,752 GBP2023-12-31
13,419,411 GBP2022-12-31
Net Assets/Liabilities
10,387,243 GBP2023-12-31
12,888,120 GBP2022-12-31
Equity
Called up share capital
9,806,101 GBP2023-12-31
9,806,101 GBP2022-12-31
9,806,101 GBP2021-12-31
Retained earnings (accumulated losses)
581,142 GBP2023-12-31
3,082,019 GBP2022-12-31
2,387,827 GBP2021-12-31
Equity
10,387,243 GBP2023-12-31
12,888,120 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,349,123 GBP2023-01-01 ~ 2023-12-31
1,394,192 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,850,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,532 GBP2023-01-01 ~ 2023-12-31
14,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
292023-01-01 ~ 2023-12-31
312022-01-01 ~ 2022-12-31
Wages/Salaries
1,557,623 GBP2023-01-01 ~ 2023-12-31
1,371,752 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
136,447 GBP2023-01-01 ~ 2023-12-31
118,188 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,832,363 GBP2023-01-01 ~ 2023-12-31
1,628,179 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
292,736 GBP2023-01-01 ~ 2023-12-31
234,896 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,666 GBP2023-01-01 ~ 2023-12-31
239,222 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
10,351,341 GBP2023-12-31
10,351,341 GBP2022-12-31
Computer software
41,460 GBP2023-12-31
35,325 GBP2022-12-31
Intangible Assets - Gross Cost
10,392,801 GBP2023-12-31
10,386,666 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,245,939 GBP2023-12-31
6,210,805 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
7,279,651 GBP2023-12-31
6,240,330 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,035,134 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,039,321 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,790,566 GBP2023-12-31
2,790,566 GBP2022-12-31
Plant and equipment
3,672,081 GBP2023-12-31
1,994,818 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,462,647 GBP2023-12-31
6,252,321 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
527,828 GBP2023-12-31
453,530 GBP2022-12-31
Plant and equipment
1,474,275 GBP2023-12-31
1,313,496 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,002,103 GBP2023-12-31
1,767,026 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
74,298 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
160,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
235,077 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,262,738 GBP2023-12-31
2,337,036 GBP2022-12-31
Plant and equipment
2,197,806 GBP2023-12-31
681,322 GBP2022-12-31
Finished Goods/Goods for Resale
1,439,013 GBP2023-12-31
1,452,295 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,067,580 GBP2023-12-31
1,946,592 GBP2022-12-31
Prepayments/Accrued Income
Current
33,637 GBP2023-12-31
32,745 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,101,217 GBP2023-12-31
1,979,337 GBP2022-12-31
Trade Creditors/Trade Payables
Current
822,533 GBP2023-12-31
1,145,279 GBP2022-12-31
Corporation Tax Payable
Current
726,358 GBP2023-12-31
263,700 GBP2022-12-31
Other Taxation & Social Security Payable
Current
234,513 GBP2023-12-31
369,632 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
555,124 GBP2023-12-31
223,012 GBP2022-12-31
Creditors
Current
2,338,528 GBP2023-12-31
2,001,623 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,319 GBP2023-12-31
22,884 GBP2022-12-31
Between two and five year
52,591 GBP2023-12-31
9,283 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
82,910 GBP2023-12-31
32,167 GBP2022-12-31