Cost of Sales
-22,921,950 GBP2023-01-01 ~ 2023-12-31
-24,252,780 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,033,702 GBP2023-01-01 ~ 2023-12-31
-3,578,839 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
154,787 GBP2023-01-01 ~ 2023-12-31
13,945 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,097,592 GBP2023-01-01 ~ 2023-12-31
3,901,430 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,678,447 GBP2023-01-01 ~ 2023-12-31
3,178,904 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
8,130,742 GBP2023-12-31
7,374,887 GBP2022-12-31
Debtors
6,872,974 GBP2023-12-31
6,924,488 GBP2022-12-31
Cash at bank and in hand
140 GBP2023-12-31
22,496 GBP2022-12-31
Current Assets
13,457,306 GBP2023-12-31
14,529,964 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,577,124 GBP2023-12-31
-3,776,259 GBP2022-12-31
Net Current Assets/Liabilities
11,880,182 GBP2023-12-31
10,753,705 GBP2022-12-31
Total Assets Less Current Liabilities
20,010,924 GBP2023-12-31
18,128,592 GBP2022-12-31
Net Assets/Liabilities
18,955,804 GBP2023-12-31
17,277,357 GBP2022-12-31
Equity
Called up share capital
105,300 GBP2023-12-31
105,300 GBP2022-12-31
105,300 GBP2021-12-31
Share premium
72,900 GBP2023-12-31
72,900 GBP2022-12-31
72,900 GBP2021-12-31
Retained earnings (accumulated losses)
18,777,604 GBP2023-12-31
17,099,157 GBP2022-12-31
13,920,253 GBP2021-12-31
Equity
18,955,804 GBP2023-12-31
17,277,357 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,678,447 GBP2023-01-01 ~ 2023-12-31
3,178,904 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
32,176 GBP2023-01-01 ~ 2023-12-31
19,300 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
862023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Wages/Salaries
3,379,217 GBP2023-01-01 ~ 2023-12-31
3,199,135 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
171,434 GBP2023-01-01 ~ 2023-12-31
132,907 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,894,797 GBP2023-01-01 ~ 2023-12-31
3,665,227 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
452,376 GBP2023-01-01 ~ 2023-12-31
346,274 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
203,885 GBP2023-01-01 ~ 2023-12-31
33,097 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,833,651 GBP2023-12-31
3,816,211 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
87,590 GBP2023-12-31
87,590 GBP2022-12-31
Plant and equipment
10,325,219 GBP2023-12-31
9,080,198 GBP2022-12-31
Furniture and fittings
360,589 GBP2023-12-31
327,619 GBP2022-12-31
Motor vehicles
308,573 GBP2023-12-31
324,424 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,915,622 GBP2023-12-31
13,636,042 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-7,958 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-55,654 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-63,612 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
969,201 GBP2023-12-31
876,428 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
87,590 GBP2023-12-31
87,590 GBP2022-12-31
Plant and equipment
5,130,597 GBP2023-12-31
4,678,716 GBP2022-12-31
Furniture and fittings
328,227 GBP2023-12-31
315,236 GBP2022-12-31
Motor vehicles
269,265 GBP2023-12-31
303,185 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,784,880 GBP2023-12-31
6,261,155 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
92,773 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
459,839 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
12,991 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
19,109 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
584,712 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,958 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-53,029 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-60,987 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,864,450 GBP2023-12-31
2,939,783 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
5,194,622 GBP2023-12-31
4,401,482 GBP2022-12-31
Furniture and fittings
32,362 GBP2023-12-31
12,383 GBP2022-12-31
Motor vehicles
39,308 GBP2023-12-31
21,239 GBP2022-12-31
Finished Goods/Goods for Resale
3,836,685 GBP2023-12-31
4,306,418 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,459,226 GBP2023-12-31
3,180,887 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
897,996 GBP2023-12-31
147,499 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,379,752 GBP2023-12-31
3,232,977 GBP2022-12-31
Other Debtors
Current
37,184 GBP2023-12-31
18,717 GBP2022-12-31
Prepayments/Accrued Income
Current
98,816 GBP2023-12-31
344,408 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
142,849 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
394,372 GBP2022-12-31
Trade Creditors/Trade Payables
Current
674,846 GBP2023-12-31
1,172,941 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
772,429 GBP2022-12-31
Other Taxation & Social Security Payable
Current
539,861 GBP2023-12-31
830,888 GBP2022-12-31
Other Creditors
Current
22,719 GBP2023-12-31
246,434 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
339,698 GBP2023-12-31
216,346 GBP2022-12-31
Creditors
Current
1,577,124 GBP2023-12-31
3,776,259 GBP2022-12-31
Total Borrowings
Current
0 GBP2023-12-31
394,372 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
142,849 GBP2022-12-31