(expand)Turnover/Revenue
50,266,850 GBP2023-01-01 ~ 2023-12-31
52,006,988 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-36,492,320 GBP2023-01-01 ~ 2023-12-31
-39,047,694 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
13,774,530 GBP2023-01-01 ~ 2023-12-31
12,959,294 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,791,818 GBP2023-01-01 ~ 2023-12-31
-10,620,051 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,138,015 GBP2023-01-01 ~ 2023-12-31
2,642,642 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
273,562 GBP2023-01-01 ~ 2023-12-31
6,251 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,068,789 GBP2023-01-01 ~ 2023-12-31
2,334,740 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
163,095 GBP2023-12-31
204,124 GBP2022-12-31
Property, Plant & Equipment
3,804,364 GBP2023-12-31
4,228,525 GBP2022-12-31
Fixed Assets - Investments
2,678 GBP2022-12-31
Fixed Assets
3,967,459 GBP2023-12-31
4,435,327 GBP2022-12-31
Total Inventories
6,723,899 GBP2023-12-31
6,857,915 GBP2022-12-31
Debtors
Non-current
3,575,885 GBP2023-12-31
100,000 GBP2022-12-31
Current
15,778,052 GBP2023-12-31
13,688,163 GBP2022-12-31
Cash at bank and in hand
3,726,488 GBP2023-12-31
6,834,292 GBP2022-12-31
Current Assets
29,804,324 GBP2023-12-31
27,480,370 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-11,362,661 GBP2023-12-31
-10,315,381 GBP2022-12-31
Net Current Assets/Liabilities
18,441,663 GBP2023-12-31
17,164,989 GBP2022-12-31
Total Assets Less Current Liabilities
22,409,122 GBP2023-12-31
21,600,316 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,659,409 GBP2023-12-31
-3,576,504 GBP2022-12-31
Net Assets/Liabilities
19,749,713 GBP2023-12-31
18,023,812 GBP2022-12-31
Equity
19,749,713 GBP2023-12-31
18,023,812 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
729,529 GBP2023-01-01 ~ 2023-12-31
667,555 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
3,726,488 GBP2023-12-31
6,834,292 GBP2022-12-31
4,609,936 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,525 GBP2023-01-01 ~ 2023-12-31
15,900 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,319,626 GBP2023-01-01 ~ 2023-12-31
4,954,777 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
544,581 GBP2023-01-01 ~ 2023-12-31
583,088 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,975,807 GBP2023-01-01 ~ 2023-12-31
5,631,447 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
148,959 GBP2023-12-31
134,794 GBP2022-12-31
Development expenditure
317,112 GBP2023-12-31
305,319 GBP2022-12-31
Intangible Assets - Gross Cost
466,071 GBP2023-12-31
440,113 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
94,400 GBP2023-12-31
71,625 GBP2022-12-31
Development expenditure
208,576 GBP2023-12-31
164,364 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
302,976 GBP2023-12-31
235,989 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
73,558 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
54,559 GBP2023-12-31
63,169 GBP2022-12-31
Development expenditure
108,536 GBP2023-12-31
140,955 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
680,839 GBP2023-12-31
674,664 GBP2022-12-31
Motor vehicles
940,623 GBP2023-12-31
763,254 GBP2022-12-31
Furniture and fittings
4,023,465 GBP2023-12-31
3,977,216 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,644,927 GBP2023-12-31
5,415,134 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-14,338 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-61,087 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-27,286 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-102,711 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
666,202 GBP2022-12-31
Motor vehicles
356,889 GBP2022-12-31
Furniture and fittings
163,518 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,186,609 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
116,954 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
28,993 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
459,562 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
605,509 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
11,681 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
112,339 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
124,020 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-12,539 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-39,483 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-23,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,575 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
418,720 GBP2023-12-31
Motor vehicles
458,738 GBP2023-12-31
Furniture and fittings
963,105 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,840,563 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
262,119 GBP2023-12-31
8,462 GBP2022-12-31
Motor vehicles
481,885 GBP2023-12-31
406,365 GBP2022-12-31
Furniture and fittings
3,060,360 GBP2023-12-31
3,813,698 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
23,715 GBP2023-12-31
35,396 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
433,823 GBP2023-12-31
298,114 GBP2022-12-31
Under hire purchased contracts or finance leases
457,538 GBP2023-12-31
333,510 GBP2022-12-31
Investments in Subsidiaries
2,678 GBP2022-12-31
Finished Goods/Goods for Resale
6,723,899 GBP2023-12-31
6,857,915 GBP2022-12-31
Other Debtors
Non-current
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
14,884,974 GBP2023-12-31
11,808,190 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
166,638 GBP2023-12-31
1,092,782 GBP2022-12-31
Other Debtors
Current
32,195 GBP2023-12-31
351,770 GBP2022-12-31
Prepayments/Accrued Income
Current
694,245 GBP2023-12-31
435,421 GBP2022-12-31
Bank Borrowings
Current
969,409 GBP2023-12-31
940,733 GBP2022-12-31
Trade Creditors/Trade Payables
Current
7,977,960 GBP2023-12-31
7,745,548 GBP2022-12-31
Taxation/Social Security Payable
Current
1,058,894 GBP2023-12-31
312,572 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
56,083 GBP2023-12-31
56,083 GBP2022-12-31
Other Creditors
Current
11,280 GBP2023-12-31
182,517 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,289,035 GBP2023-12-31
1,077,928 GBP2022-12-31
Creditors
Current
11,362,661 GBP2023-12-31
10,315,381 GBP2022-12-31
Bank Borrowings
Non-current
1,647,593 GBP2023-12-31
2,666,793 GBP2022-12-31
Other Remaining Borrowings
Non-current
847,575 GBP2023-12-31
847,575 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
164,241 GBP2023-12-31
62,136 GBP2022-12-31
Creditors
Non-current
2,659,409 GBP2023-12-31
3,576,504 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
969,409 GBP2023-12-31
940,733 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
969,409 GBP2023-12-31
940,733 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
1,647,593 GBP2023-12-31
2,666,793 GBP2022-12-31
Total Borrowings
3,464,577 GBP2023-12-31
4,455,101 GBP2022-12-31
Minimum gross finance lease payments owing
220,324 GBP2023-12-31
118,218 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,325,902 GBP2023-12-31
1,325,902 GBP2022-12-31
Between one and five year
5,303,608 GBP2023-12-31
5,303,608 GBP2022-12-31
More than five year
3,374,693 GBP2023-12-31
4,700,595 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,004,203 GBP2023-12-31
11,330,105 GBP2022-12-31