(expand)Other Interest Receivable/Similar Income (Finance Income)
8,704 GBP2023-12-29 ~ 2024-12-28
Profit/Loss on Ordinary Activities Before Tax
1,520,778 GBP2023-12-29 ~ 2024-12-28
1,285,262 GBP2022-12-29 ~ 2023-12-28
Profit/Loss
1,070,811 GBP2023-12-29 ~ 2024-12-28
918,982 GBP2022-12-29 ~ 2023-12-28
Intangible Assets
1,599,585 GBP2024-12-28
1,714,798 GBP2023-12-28
Property, Plant & Equipment
12,379,096 GBP2024-12-28
10,948,410 GBP2023-12-28
Fixed Assets - Investments
10,000 GBP2024-12-28
10,000 GBP2023-12-28
Fixed Assets
13,988,681 GBP2024-12-28
12,673,208 GBP2023-12-28
Total Inventories
7,818,405 GBP2024-12-28
8,355,189 GBP2023-12-28
Debtors
10,385,120 GBP2024-12-28
10,185,475 GBP2023-12-28
Cash at bank and in hand
832,211 GBP2024-12-28
915,013 GBP2023-12-28
Current Assets
19,035,736 GBP2024-12-28
19,455,677 GBP2023-12-28
Creditors
Current, Amounts falling due within one year
-14,421,136 GBP2023-12-28
Net Current Assets/Liabilities
5,909,606 GBP2024-12-28
5,034,541 GBP2023-12-28
Total Assets Less Current Liabilities
19,898,287 GBP2024-12-28
17,707,749 GBP2023-12-28
Creditors
Non-current, Amounts falling due after one year
-1,434,111 GBP2024-12-28
Net Assets/Liabilities
16,065,745 GBP2024-12-28
15,194,934 GBP2023-12-28
Equity
Called up share capital
120,600 GBP2024-12-28
120,600 GBP2023-12-28
120,600 GBP2022-12-29
Revaluation reserve
972,537 GBP2024-12-28
972,537 GBP2023-12-28
972,537 GBP2022-12-29
Retained earnings (accumulated losses)
14,972,608 GBP2024-12-28
14,101,797 GBP2023-12-28
13,382,815 GBP2022-12-29
Equity
16,065,745 GBP2024-12-28
15,194,934 GBP2023-12-28
14,475,952 GBP2022-12-29
Profit/Loss
Retained earnings (accumulated losses)
1,070,811 GBP2023-12-29 ~ 2024-12-28
918,982 GBP2022-12-29 ~ 2023-12-28
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-12-29 ~ 2024-12-28
-200,000 GBP2022-12-29 ~ 2023-12-28
Dividends Paid
-200,000 GBP2023-12-29 ~ 2024-12-28
-200,000 GBP2022-12-29 ~ 2023-12-28
Property, Plant & Equipment - Depreciation Expense
1,100,400 GBP2023-12-29 ~ 2024-12-28
888,020 GBP2022-12-29 ~ 2023-12-28
Cash and Cash Equivalents
832,211 GBP2024-12-28
915,013 GBP2023-12-28
1,908,643 GBP2022-12-29
Wages/Salaries
7,132,628 GBP2023-12-29 ~ 2024-12-28
6,548,561 GBP2022-12-29 ~ 2023-12-28
Social Security Costs
654,490 GBP2023-12-29 ~ 2024-12-28
588,272 GBP2022-12-29 ~ 2023-12-28
Staff Costs/Employee Benefits Expense
7,908,816 GBP2023-12-29 ~ 2024-12-28
7,250,852 GBP2022-12-29 ~ 2023-12-28
Director Remuneration
176,600 GBP2023-12-29 ~ 2024-12-28
204,424 GBP2022-12-29 ~ 2023-12-28
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
430,828 GBP2023-12-29 ~ 2024-12-28
153,172 GBP2022-12-29 ~ 2023-12-28
Tax Expense/Credit at Applicable Tax Rate
380,195 GBP2023-12-29 ~ 2024-12-28
301,667 GBP2022-12-29 ~ 2023-12-28
Dividends Paid on Shares
200,000 GBP2023-12-29 ~ 2024-12-28
200,000 GBP2022-12-29 ~ 2023-12-28
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,394,620 GBP2024-12-28
2,394,620 GBP2023-12-28
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
795,035 GBP2024-12-28
679,822 GBP2023-12-28
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,599,585 GBP2024-12-28
1,714,798 GBP2023-12-28
Property, Plant & Equipment - Gross Cost
Buildings
4,369,586 GBP2024-12-28
4,257,911 GBP2023-12-28
Plant and equipment
16,619,323 GBP2024-12-28
15,119,785 GBP2023-12-28
Motor vehicles
1,751,013 GBP2024-12-28
1,641,670 GBP2023-12-28
Office equipment
301,335 GBP2024-12-28
301,335 GBP2023-12-28
Property, Plant & Equipment - Gross Cost
23,041,257 GBP2024-12-28
21,320,701 GBP2023-12-28
Property, Plant & Equipment - Other Disposals
Plant and equipment
-478,823 GBP2023-12-29 ~ 2024-12-28
Motor vehicles
-374,448 GBP2023-12-29 ~ 2024-12-28
Property, Plant & Equipment - Other Disposals
-853,271 GBP2023-12-29 ~ 2024-12-28
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,878,050 GBP2023-12-28
Motor vehicles
968,967 GBP2023-12-28
Office equipment
298,049 GBP2023-12-28
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,372,291 GBP2023-12-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
750,236 GBP2023-12-29 ~ 2024-12-28
Owned/Freehold
1,100,400 GBP2023-12-29 ~ 2024-12-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-460,518 GBP2023-12-29 ~ 2024-12-28
Motor vehicles
-350,012 GBP2023-12-29 ~ 2024-12-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-810,530 GBP2023-12-29 ~ 2024-12-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,167,768 GBP2024-12-28
Motor vehicles
883,977 GBP2024-12-28
Office equipment
299,191 GBP2024-12-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,662,161 GBP2024-12-28
Property, Plant & Equipment
Buildings
3,058,361 GBP2024-12-28
3,030,686 GBP2023-12-28
Plant and equipment
8,451,555 GBP2024-12-28
7,241,735 GBP2023-12-28
Motor vehicles
867,036 GBP2024-12-28
672,703 GBP2023-12-28
Office equipment
2,144 GBP2024-12-28
3,286 GBP2023-12-28
Land and buildings
3,058,361 GBP2024-12-28
3,030,686 GBP2023-12-28
Plant and equipment, Under hire purchased contracts or finance leases
4,592 GBP2024-12-28
Under hire purchased contracts or finance leases, Plant and equipment
6,492 GBP2023-12-28
Under hire purchased contracts or finance leases, Motor vehicles
146,074 GBP2024-12-28
Motor vehicles, Under hire purchased contracts or finance leases
253,214 GBP2023-12-28
Under hire purchased contracts or finance leases
150,666 GBP2024-12-28
259,706 GBP2023-12-28
Raw materials and consumables
7,818,405 GBP2024-12-28
8,355,189 GBP2023-12-28
Other Debtors
Non-current
39,700 GBP2024-12-28
Debtors
Non-current
39,700 GBP2024-12-28
Trade Debtors/Trade Receivables
Current
8,565,842 GBP2024-12-28
8,976,534 GBP2023-12-28
Other Debtors
Current
1,332,312 GBP2024-12-28
1,014,892 GBP2023-12-28
Prepayments/Accrued Income
Current
375,827 GBP2024-12-28
170,946 GBP2023-12-28
Amount of corporation tax that is recoverable
Current
71,439 GBP2024-12-28
23,103 GBP2023-12-28
Debtors
Current
10,385,120 GBP2024-12-28
10,185,475 GBP2023-12-28
Bank Borrowings
Current
440,510 GBP2024-12-28
217,600 GBP2023-12-28
Trade Creditors/Trade Payables
Current
3,343,580 GBP2024-12-28
4,125,518 GBP2023-12-28
Amounts owed to group undertakings
Current
1,222,553 GBP2024-12-28
1,416,016 GBP2023-12-28
Corporation Tax Payable
Current
92,557 GBP2024-12-28
Taxation/Social Security Payable
Current
197,727 GBP2024-12-28
161,224 GBP2023-12-28
Finance Lease Liabilities - Total Present Value
Current
52,911 GBP2024-12-28
32,565 GBP2023-12-28
Other Creditors
Current
6,520,426 GBP2024-12-28
7,550,712 GBP2023-12-28
Accrued Liabilities/Deferred Income
Current
1,255,866 GBP2024-12-28
917,501 GBP2023-12-28
Creditors
Current
13,126,130 GBP2024-12-28
14,421,136 GBP2023-12-28
Bank Borrowings
Non-current
1,372,716 GBP2024-12-28
598,399 GBP2023-12-28
Finance Lease Liabilities - Total Present Value
Non-current
61,395 GBP2024-12-28
63,034 GBP2023-12-28
Creditors
Non-current
1,434,111 GBP2024-12-28
661,433 GBP2023-12-28
Bank Borrowings
Current, Amounts falling due within one year
217,600 GBP2023-12-28
Non-current, Between two and five year
1,318,083 GBP2024-12-28
Between two and five year, Non-current
598,399 GBP2023-12-28
Total Borrowings
1,813,226 GBP2024-12-28
815,999 GBP2023-12-28
Minimum gross finance lease payments owing
114,305 GBP2024-12-28
95,599 GBP2023-12-28
Net Deferred Tax Liability/Asset
1,655,377 GBP2024-12-28
1,218,171 GBP2023-12-28
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
437,206 GBP2023-12-29 ~ 2024-12-28
Deferred Tax Liabilities
Accelerated tax depreciation
1,381,344 GBP2024-12-28
944,984 GBP2023-12-28
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
120,600 shares2024-12-28
120,600 shares2023-12-28
Par Value of Share
Class 3 ordinary share
12023-12-29 ~ 2024-12-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,089 GBP2024-12-28
35,973 GBP2023-12-28
Between one and five year
17,211 GBP2024-12-28
3,646 GBP2023-12-28
More than five year
25,090 GBP2024-12-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
72,390 GBP2024-12-28
39,619 GBP2023-12-28