Intangible Assets
18,212 GBP2023-12-31
6,484 GBP2022-12-31
Property, Plant & Equipment
1,312,766 GBP2023-12-31
1,023,564 GBP2022-12-31
Fixed Assets - Investments
39,700 GBP2023-12-31
39,700 GBP2022-12-31
Fixed Assets
1,370,678 GBP2023-12-31
1,069,748 GBP2022-12-31
Total Inventories
14,465,999 GBP2023-12-31
12,614,310 GBP2022-12-31
Debtors
1,952,059 GBP2023-12-31
2,225,753 GBP2022-12-31
Current assets - Investments
8,800 GBP2023-12-31
8,800 GBP2022-12-31
Cash at bank and in hand
189,941 GBP2023-12-31
439,010 GBP2022-12-31
Current Assets
16,616,799 GBP2023-12-31
15,287,873 GBP2022-12-31
Creditors
Current
2,707,972 GBP2023-12-31
2,351,919 GBP2022-12-31
Net Current Assets/Liabilities
13,908,827 GBP2023-12-31
12,935,954 GBP2022-12-31
Total Assets Less Current Liabilities
15,279,505 GBP2023-12-31
14,005,702 GBP2022-12-31
Net Assets/Liabilities
6,180,081 GBP2023-12-31
5,462,630 GBP2022-12-31
Equity
Called up share capital
9 GBP2023-12-31
9 GBP2022-12-31
Share premium
671,243 GBP2023-12-31
671,243 GBP2022-12-31
Retained earnings (accumulated losses)
4,181,079 GBP2023-12-31
3,463,628 GBP2022-12-31
Equity
6,180,081 GBP2023-12-31
5,462,630 GBP2022-12-31
Average Number of Employees
172023-01-01 ~ 2023-12-31
152022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
20,450 GBP2023-12-31
7,198 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,238 GBP2023-12-31
714 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,524 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
18,212 GBP2023-12-31
6,484 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
906,084 GBP2023-12-31
628,484 GBP2022-12-31
Plant and equipment
1,268,811 GBP2023-12-31
1,203,600 GBP2022-12-31
Land and buildings, Short leasehold
200,328 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,008,891 GBP2023-12-31
979,653 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
29,238 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
127,241 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
906,084 GBP2023-12-31
628,484 GBP2022-12-31
Land and buildings, Short leasehold
73,087 GBP2023-12-31
87,505 GBP2022-12-31
Plant and equipment
259,920 GBP2023-12-31
223,947 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
256,331 GBP2023-12-31
248,170 GBP2022-12-31
Motor vehicles
113,217 GBP2023-12-31
113,217 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,744,771 GBP2023-12-31
2,392,244 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
219,113 GBP2023-12-31
213,150 GBP2022-12-31
Motor vehicles
76,760 GBP2023-12-31
64,609 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,432,005 GBP2023-12-31
1,368,680 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,963 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
12,151 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,325 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
37,218 GBP2023-12-31
35,020 GBP2022-12-31
Motor vehicles
36,457 GBP2023-12-31
48,608 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
38,555 GBP2022-12-31
Other Investments Other Than Loans
Cost valuation
79,700 GBP2022-12-31
Other Investments Other Than Loans
39,700 GBP2023-12-31
39,700 GBP2022-12-31
Raw Materials
12,943,012 GBP2023-12-31
11,095,981 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,511,275 GBP2023-12-31
1,870,830 GBP2022-12-31
Other Debtors
Current
14,254 GBP2023-12-31
14,254 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
82,953 GBP2023-12-31
98,610 GBP2022-12-31
Prepayments/Accrued Income
Current
343,577 GBP2023-12-31
242,059 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
1,952,059 GBP2023-12-31
2,225,753 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
16,667 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,498,845 GBP2023-12-31
1,167,366 GBP2022-12-31
Corporation Tax Payable
Current
227,659 GBP2023-12-31
136,337 GBP2022-12-31
Other Taxation & Social Security Payable
Current
47,960 GBP2023-12-31
21,302 GBP2022-12-31
Accrued Liabilities
Current
128,622 GBP2023-12-31
233,457 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
9,000,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
127,537 GBP2023-12-31
117,537 GBP2022-12-31
Between one and five year
110,012 GBP2023-12-31
223,382 GBP2022-12-31
More than five year
3,356 GBP2022-12-31
All periods
237,549 GBP2023-12-31
344,275 GBP2022-12-31
Bank Borrowings
Secured
9,000,000 GBP2023-12-31
8,450,000 GBP2022-12-31
Total Borrowings
Secured
9,000,000 GBP2023-12-31
8,466,667 GBP2022-12-31