Cost of Sales
-15,339,985 GBP2023-01-01 ~ 2023-12-31
-14,552,300 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-649,821 GBP2023-01-01 ~ 2023-12-31
-580,975 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
207 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
208,485 GBP2023-01-01 ~ 2023-12-31
297,990 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
150,536 GBP2023-01-01 ~ 2023-12-31
225,158 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
150,536 GBP2023-01-01 ~ 2023-12-31
146,233 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,589,895 GBP2023-12-31
2,409,359 GBP2022-12-31
Debtors
996,717 GBP2023-12-31
887,756 GBP2022-12-31
Cash at bank and in hand
100 GBP2023-12-31
98,956 GBP2022-12-31
Current Assets
3,478,459 GBP2023-12-31
2,909,290 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,972,171 GBP2023-12-31
-2,232,148 GBP2022-12-31
Net Current Assets/Liabilities
506,288 GBP2023-12-31
677,142 GBP2022-12-31
Total Assets Less Current Liabilities
3,096,183 GBP2023-12-31
3,086,501 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-758,417 GBP2023-12-31
-812,027 GBP2022-12-31
Net Assets/Liabilities
1,883,363 GBP2023-12-31
1,852,828 GBP2022-12-31
Equity
Called up share capital
26,667 GBP2023-12-31
26,667 GBP2022-12-31
26,667 GBP2021-12-31
Revaluation reserve
1,183,877 GBP2023-12-31
1,183,878 GBP2022-12-31
1,262,803 GBP2021-12-31
Capital redemption reserve
53,334 GBP2023-12-31
53,334 GBP2022-12-31
53,334 GBP2021-12-31
Retained earnings (accumulated losses)
619,485 GBP2023-12-31
588,949 GBP2022-12-31
493,791 GBP2021-12-31
Equity
1,883,363 GBP2023-12-31
1,852,828 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
150,536 GBP2023-01-01 ~ 2023-12-31
225,158 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-130,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-120,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,500 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
242023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Wages/Salaries
559,301 GBP2023-01-01 ~ 2023-12-31
539,443 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,126 GBP2023-01-01 ~ 2023-12-31
14,619 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
637,059 GBP2023-01-01 ~ 2023-12-31
616,052 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
89,664 GBP2023-01-01 ~ 2023-12-31
88,794 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,757 GBP2023-01-01 ~ 2023-12-31
18,184 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,927,913 GBP2023-12-31
2,927,913 GBP2022-12-31
Plant and equipment
605,449 GBP2023-12-31
554,708 GBP2022-12-31
Furniture and fittings
567,537 GBP2023-12-31
360,405 GBP2022-12-31
Computers
261,414 GBP2023-12-31
252,189 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,362,313 GBP2023-12-31
4,095,215 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
723,310 GBP2023-12-31
685,206 GBP2022-12-31
Plant and equipment
486,271 GBP2023-12-31
462,569 GBP2022-12-31
Furniture and fittings
316,349 GBP2023-12-31
296,265 GBP2022-12-31
Computers
246,488 GBP2023-12-31
241,817 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,772,418 GBP2023-12-31
1,685,857 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
38,104 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
23,702 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,084 GBP2023-01-01 ~ 2023-12-31
Computers
4,671 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
86,561 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,204,603 GBP2023-12-31
2,242,709 GBP2022-12-31
Plant and equipment
119,178 GBP2023-12-31
92,139 GBP2022-12-31
Furniture and fittings
251,188 GBP2023-12-31
64,139 GBP2022-12-31
Computers
14,926 GBP2023-12-31
10,372 GBP2022-12-31
Finished Goods/Goods for Resale
2,098,846 GBP2023-12-31
1,558,745 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
196,778 GBP2023-12-31
118,083 GBP2022-12-31
Other Debtors
Current
769,312 GBP2023-12-31
728,356 GBP2022-12-31
Prepayments/Accrued Income
Current
30,627 GBP2023-12-31
41,317 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
996,717 GBP2023-12-31
887,756 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
198,904 GBP2023-12-31
205,974 GBP2022-12-31
Other Remaining Borrowings
Current
37,653 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,334,797 GBP2023-12-31
1,635,062 GBP2022-12-31
Corporation Tax Payable
Current
25,193 GBP2023-12-31
54,648 GBP2022-12-31
Other Taxation & Social Security Payable
Current
29,617 GBP2023-12-31
18,109 GBP2022-12-31
Other Creditors
Current
276,103 GBP2023-12-31
227,452 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
69,904 GBP2023-12-31
90,903 GBP2022-12-31
Creditors
Current
2,972,171 GBP2023-12-31
2,232,148 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
658,569 GBP2023-12-31
812,027 GBP2022-12-31
Other Remaining Borrowings
Non-current
99,848 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
758,417 GBP2023-12-31
812,027 GBP2022-12-31
Bank Borrowings
838,882 GBP2023-12-31
1,018,001 GBP2022-12-31
Bank Overdrafts
18,591 GBP2023-12-31
-18,591 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
994,974 GBP2023-12-31
1,018,001 GBP2022-12-31
Current
236,557 GBP2023-12-31
205,974 GBP2022-12-31
Non-current
758,417 GBP2023-12-31
812,027 GBP2022-12-31