Average Number of Employees
1202023-01-01 ~ 2023-12-31
1142022-01-01 ~ 2022-12-31
Turnover/Revenue
9,130,625 GBP2023-01-01 ~ 2023-12-31
9,084,678 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,820,128 GBP2023-01-01 ~ 2023-12-31
-6,146,751 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,310,497 GBP2023-01-01 ~ 2023-12-31
2,937,927 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,826,571 GBP2023-01-01 ~ 2023-12-31
-1,880,969 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,500,720 GBP2023-01-01 ~ 2023-12-31
1,078,163 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-29,542 GBP2023-01-01 ~ 2023-12-31
-27,380 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,471,178 GBP2023-01-01 ~ 2023-12-31
1,050,783 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,078,547 GBP2023-01-01 ~ 2023-12-31
779,520 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,078,547 GBP2023-01-01 ~ 2023-12-31
779,520 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,202,707 GBP2023-12-31
4,404,525 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
5,202,709 GBP2023-12-31
4,404,527 GBP2022-12-31
Total Inventories
209,335 GBP2023-12-31
277,205 GBP2022-12-31
Debtors
2,116,916 GBP2023-12-31
2,066,932 GBP2022-12-31
Cash at bank and in hand
1,447,882 GBP2023-12-31
1,743,936 GBP2022-12-31
Current Assets
3,774,133 GBP2023-12-31
4,088,073 GBP2022-12-31
Creditors
Current
1,228,884 GBP2023-12-31
1,210,674 GBP2022-12-31
Net Current Assets/Liabilities
2,545,249 GBP2023-12-31
2,877,399 GBP2022-12-31
Total Assets Less Current Liabilities
7,747,958 GBP2023-12-31
7,281,926 GBP2022-12-31
Creditors
Non-current
-68,807 GBP2023-12-31
-314,908 GBP2022-12-31
Net Assets/Liabilities
7,211,729 GBP2023-12-31
6,687,977 GBP2022-12-31
Equity
Called up share capital
27,913 GBP2023-12-31
30,757 GBP2022-12-31
30,757 GBP2021-12-31
Share premium
292,018 GBP2023-12-31
292,018 GBP2022-12-31
292,018 GBP2021-12-31
Revaluation reserve
1,050,363 GBP2023-12-31
1,050,363 GBP2022-12-31
1,050,363 GBP2021-12-31
Capital redemption reserve
56,450 GBP2023-12-31
53,606 GBP2022-12-31
53,606 GBP2021-12-31
Retained earnings (accumulated losses)
5,735,285 GBP2023-12-31
5,261,233 GBP2022-12-31
4,578,905 GBP2021-12-31
Equity
7,211,729 GBP2023-12-31
6,687,977 GBP2022-12-31
6,005,649 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
779,520 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
433,047 GBP2023-01-01 ~ 2023-12-31
358,269 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,700 GBP2023-01-01 ~ 2023-12-31
11,900 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
204,267 GBP2023-01-01 ~ 2023-12-31
184,774 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
346,021 GBP2023-01-01 ~ 2023-12-31
199,649 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,442,306 GBP2023-12-31
3,258,952 GBP2022-12-31
Plant and equipment
4,383,515 GBP2023-12-31
3,390,528 GBP2022-12-31
Furniture and fittings
696,369 GBP2023-12-31
660,388 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,522,190 GBP2023-12-31
7,309,868 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-12,584 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-35,484 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-48,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
234,639 GBP2023-12-31
111,401 GBP2022-12-31
Plant and equipment
2,461,922 GBP2023-12-31
2,216,211 GBP2022-12-31
Furniture and fittings
622,922 GBP2023-12-31
577,731 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,319,483 GBP2023-12-31
2,905,343 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
123,238 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
264,618 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
45,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
433,047 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,907 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-18,907 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,207,667 GBP2023-12-31
3,147,551 GBP2022-12-31
Plant and equipment
1,921,593 GBP2023-12-31
1,174,317 GBP2022-12-31
Furniture and fittings
73,447 GBP2023-12-31
82,657 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2022-12-31
Investments in Group Undertakings
2 GBP2023-12-31
2 GBP2022-12-31
Merchandise
182,912 GBP2023-12-31
246,126 GBP2022-12-31
Value of work in progress
26,423 GBP2023-12-31
31,079 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,007,658 GBP2023-12-31
1,984,632 GBP2022-12-31
Prepayments/Accrued Income
Current
109,258 GBP2023-12-31
82,300 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,116,916 GBP2023-12-31
2,066,932 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
246,101 GBP2023-12-31
234,166 GBP2022-12-31
Other Remaining Borrowings
Current
3,195 GBP2022-12-31
Trade Creditors/Trade Payables
Current
276,797 GBP2023-12-31
277,086 GBP2022-12-31
Corporation Tax Payable
Current
204,267 GBP2023-12-31
184,791 GBP2022-12-31
Other Taxation & Social Security Payable
Current
118,278 GBP2023-12-31
114,112 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
198,124 GBP2023-12-31
122,465 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
68,807 GBP2023-12-31
314,908 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
246,101 GBP2023-12-31
234,166 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
246,101 GBP2023-12-31
237,361 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
68,807 GBP2023-12-31
246,101 GBP2022-12-31
Non-current, Between two and five year
68,807 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
73,297 GBP2023-12-31
69,349 GBP2022-12-31
Between one and five year
121,817 GBP2023-12-31
193,645 GBP2022-12-31
More than five year
1,469 GBP2022-12-31
All periods
195,114 GBP2023-12-31
264,463 GBP2022-12-31
Bank Borrowings
Secured
314,908 GBP2023-12-31
549,074 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
467,422 GBP2023-12-31
279,041 GBP2022-12-31