Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
26,366,308 GBP2023-01-01 ~ 2023-12-31
29,636,523 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,820,933 GBP2023-01-01 ~ 2023-12-31
-19,929,527 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,545,375 GBP2023-01-01 ~ 2023-12-31
9,706,996 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-4,013,388 GBP2023-01-01 ~ 2023-12-31
-3,532,115 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,986,254 GBP2023-01-01 ~ 2023-12-31
-2,048,478 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,545,733 GBP2023-01-01 ~ 2023-12-31
4,126,403 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
325,996 GBP2023-01-01 ~ 2023-12-31
40,297 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,525 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,202,468 GBP2023-01-01 ~ 2023-12-31
4,164,175 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,230,085 GBP2023-01-01 ~ 2023-12-31
3,355,205 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
5,230,085 GBP2023-01-01 ~ 2023-12-31
3,355,205 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
9,398,289 GBP2023-12-31
8,059,168 GBP2022-12-31
Fixed Assets - Investments
532,864 GBP2022-12-31
Fixed Assets
9,398,289 GBP2023-12-31
8,592,032 GBP2022-12-31
Total Inventories
2,879,400 GBP2023-12-31
2,607,270 GBP2022-12-31
Debtors
Current
4,707,798 GBP2023-12-31
5,126,981 GBP2022-12-31
Non-current
974,883 GBP2023-12-31
838,059 GBP2022-12-31
Cash at bank and in hand
8,050,778 GBP2023-12-31
13,964,750 GBP2022-12-31
Current Assets
16,612,859 GBP2023-12-31
22,537,060 GBP2022-12-31
Net Current Assets/Liabilities
14,410,856 GBP2023-12-31
18,837,373 GBP2022-12-31
Total Assets Less Current Liabilities
23,809,145 GBP2023-12-31
27,429,405 GBP2022-12-31
Net Assets/Liabilities
22,589,405 GBP2023-12-31
26,474,490 GBP2022-12-31
Equity
Called up share capital
800,000 GBP2023-12-31
800,000 GBP2022-12-31
Revaluation reserve
697,633 GBP2023-12-31
697,633 GBP2022-12-31
Retained earnings (accumulated losses)
21,091,772 GBP2023-12-31
24,976,857 GBP2022-12-31
Equity
22,589,405 GBP2023-12-31
26,474,490 GBP2022-12-31
Wages/Salaries
4,643,151 GBP2023-01-01 ~ 2023-12-31
4,585,317 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
374,990 GBP2023-01-01 ~ 2023-12-31
438,132 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
205,028 GBP2023-01-01 ~ 2023-12-31
151,594 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,223,169 GBP2023-01-01 ~ 2023-12-31
5,175,043 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1572023-01-01 ~ 2023-12-31
1572022-01-01 ~ 2022-12-31
Director Remuneration
486,899 GBP2023-01-01 ~ 2023-12-31
547,661 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,132,483 GBP2023-01-01 ~ 2023-12-31
1,192,132 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,683 GBP2023-01-01 ~ 2023-12-31
9,735 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
707,558 GBP2023-01-01 ~ 2023-12-31
391,691 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,550,617 GBP2023-01-01 ~ 2023-12-31
791,193 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
97,990 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
97,990 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,283,597 GBP2023-12-31
3,283,597 GBP2022-12-31
Plant and equipment
14,907,618 GBP2023-12-31
12,857,960 GBP2022-12-31
Furniture and fittings
231,317 GBP2023-12-31
140,021 GBP2022-12-31
Motor vehicles
84,224 GBP2023-12-31
75,401 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
18,506,756 GBP2023-12-31
16,356,979 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-291,060 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,330 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-329,788 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,961,993 GBP2023-12-31
8,189,852 GBP2022-12-31
Furniture and fittings
86,416 GBP2023-12-31
43,405 GBP2022-12-31
Motor vehicles
60,058 GBP2023-12-31
64,554 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,108,467 GBP2023-12-31
8,297,811 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,055,240 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
58,341 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
18,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,132,483 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-283,099 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,330 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-321,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,283,597 GBP2023-12-31
3,283,597 GBP2022-12-31
Plant and equipment
5,945,625 GBP2023-12-31
4,668,108 GBP2022-12-31
Furniture and fittings
144,901 GBP2023-12-31
96,616 GBP2022-12-31
Motor vehicles
24,166 GBP2023-12-31
10,847 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
532,864 GBP2022-12-31
Investments in Group Undertakings
532,864 GBP2022-12-31
Merchandise
2,879,400 GBP2023-12-31
2,607,270 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,635,753 GBP2023-12-31
4,940,180 GBP2022-12-31
Other Debtors
Current
17,999 GBP2023-12-31
186,801 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
54,046 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,707,798 GBP2023-12-31
5,126,981 GBP2022-12-31
Debtors
5,682,681 GBP2023-12-31
5,965,040 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,590,115 GBP2023-12-31
2,338,065 GBP2022-12-31
Amounts owed to group undertakings
Current
708,730 GBP2022-12-31
Corporation Tax Payable
Current
507,558 GBP2023-12-31
191,691 GBP2022-12-31
Accrued Liabilities
Current
76,384 GBP2023-12-31
311,910 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,003 GBP2023-12-31
23,418 GBP2022-12-31
Between one and five year
62,711 GBP2023-12-31
16,535 GBP2022-12-31
All periods
125,714 GBP2023-12-31
39,953 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,219,740 GBP2023-12-31
954,915 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
600,000 shares2023-12-31
Class 2 ordinary share
200,000 shares2023-12-31