Cost of Sales
-29,518,006 GBP2023-01-01 ~ 2023-12-31
-30,503,411 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,322,746 GBP2023-01-01 ~ 2023-12-31
-5,108,411 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-929,522 GBP2023-01-01 ~ 2023-12-31
751,418 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-962,138 GBP2023-01-01 ~ 2023-12-31
639,503 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,181,237 GBP2023-12-31
4,479,566 GBP2022-12-31
Fixed Assets - Investments
2,058,879 GBP2023-12-31
3,008,725 GBP2022-12-31
Fixed Assets
6,240,116 GBP2023-12-31
7,488,291 GBP2022-12-31
Debtors
2,966,394 GBP2023-12-31
3,861,905 GBP2022-12-31
Cash at bank and in hand
5,060 GBP2023-12-31
1,015,882 GBP2022-12-31
Current Assets
15,654,237 GBP2023-12-31
19,029,627 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,534,023 GBP2023-12-31
-11,985,293 GBP2022-12-31
Net Current Assets/Liabilities
7,120,214 GBP2023-12-31
7,044,334 GBP2022-12-31
Total Assets Less Current Liabilities
13,360,330 GBP2023-12-31
14,532,625 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-188,181 GBP2023-12-31
-298,369 GBP2022-12-31
Net Assets/Liabilities
12,955,178 GBP2023-12-31
13,917,316 GBP2022-12-31
Equity
Called up share capital
15,000 GBP2023-12-31
15,000 GBP2022-12-31
15,000 GBP2021-12-31
Retained earnings (accumulated losses)
12,940,178 GBP2023-12-31
13,902,316 GBP2022-12-31
13,262,813 GBP2021-12-31
Equity
12,955,178 GBP2023-12-31
13,917,316 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-962,138 GBP2023-01-01 ~ 2023-12-31
639,503 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,000 GBP2023-01-01 ~ 2023-12-31
19,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
892023-01-01 ~ 2023-12-31
902022-01-01 ~ 2022-12-31
Wages/Salaries
3,291,950 GBP2023-01-01 ~ 2023-12-31
3,250,165 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,125 GBP2023-01-01 ~ 2023-12-31
142,772 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,756,556 GBP2023-01-01 ~ 2023-12-31
3,733,461 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-125,518 GBP2023-01-01 ~ 2023-12-31
3,331 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,205,615 GBP2023-12-31
3,202,081 GBP2022-12-31
Improvements to leasehold property
1,187,396 GBP2023-12-31
1,103,071 GBP2022-12-31
Plant and equipment
543,455 GBP2023-12-31
996,665 GBP2022-12-31
Furniture and fittings
303,442 GBP2023-12-31
313,499 GBP2022-12-31
Computers
211,861 GBP2023-12-31
198,353 GBP2022-12-31
Motor vehicles
1,750,848 GBP2023-12-31
1,544,922 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,202,617 GBP2023-12-31
7,358,591 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-459,345 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-18,003 GBP2023-01-01 ~ 2023-12-31
Computers
-7,728 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-215,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-731,081 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
859,511 GBP2023-12-31
799,663 GBP2022-12-31
Improvements to leasehold property
154,666 GBP2023-12-31
132,182 GBP2022-12-31
Plant and equipment
463,607 GBP2023-12-31
635,724 GBP2022-12-31
Furniture and fittings
282,621 GBP2023-12-31
293,065 GBP2022-12-31
Computers
165,357 GBP2023-12-31
134,448 GBP2022-12-31
Motor vehicles
1,095,618 GBP2023-12-31
883,943 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,021,380 GBP2023-12-31
2,879,025 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
63,421 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
22,484 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
76,074 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,559 GBP2023-01-01 ~ 2023-12-31
Computers
38,637 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
276,116 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
484,291 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-248,191 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-18,003 GBP2023-01-01 ~ 2023-12-31
Computers
-7,728 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-64,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-341,936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,346,104 GBP2023-12-31
2,402,418 GBP2022-12-31
Improvements to leasehold property
1,032,730 GBP2023-12-31
970,889 GBP2022-12-31
Plant and equipment
79,848 GBP2023-12-31
360,941 GBP2022-12-31
Furniture and fittings
20,821 GBP2023-12-31
20,434 GBP2022-12-31
Computers
46,504 GBP2023-12-31
63,905 GBP2022-12-31
Motor vehicles
655,230 GBP2023-12-31
660,979 GBP2022-12-31
Finished Goods/Goods for Resale
12,587,518 GBP2023-12-31
14,012,963 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
951,569 GBP2023-12-31
1,518,038 GBP2022-12-31
Other Debtors
Current
1,097,216 GBP2023-12-31
1,833,570 GBP2022-12-31
Prepayments/Accrued Income
Current
917,609 GBP2023-12-31
510,297 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,966,394 GBP2023-12-31
3,861,905 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
50,020 GBP2023-12-31
0 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
145,169 GBP2023-12-31
165,599 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,228,785 GBP2023-12-31
7,252,680 GBP2022-12-31
Corporation Tax Payable
Current
132,585 GBP2023-12-31
256,372 GBP2022-12-31
Other Taxation & Social Security Payable
Current
575,406 GBP2023-12-31
316,512 GBP2022-12-31
Other Creditors
Current
2,784,285 GBP2023-12-31
3,115,061 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
617,773 GBP2023-12-31
879,069 GBP2022-12-31
Creditors
Current
8,534,023 GBP2023-12-31
11,985,293 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
188,181 GBP2023-12-31
298,369 GBP2022-12-31
Bank Overdrafts
50,020 GBP2023-12-31
-50,020 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current
50,020 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
139,268 GBP2023-12-31
165,599 GBP2022-12-31
Minimum gross finance lease payments owing
333,350 GBP2023-12-31
463,968 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,788 GBP2023-12-31
124,455 GBP2022-12-31
Between two and five year
137,111 GBP2023-12-31
216,316 GBP2022-12-31
More than five year
50,000 GBP2023-12-31
75,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
300,899 GBP2023-12-31
415,771 GBP2022-12-31