Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Property, Plant & Equipment
17,779,000 GBP2023-12-31
18,031,000 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Fixed Assets
17,780,000 GBP2023-12-31
18,032,000 GBP2022-12-31
Total Inventories
17,123,000 GBP2023-12-31
14,561,000 GBP2022-12-31
Debtors
Non-current
10,000 GBP2023-12-31
8,000 GBP2022-12-31
Current
15,790,000 GBP2023-12-31
13,948,000 GBP2022-12-31
Cash at bank and in hand
489,000 GBP2023-12-31
1,627,000 GBP2022-12-31
Current Assets
33,412,000 GBP2023-12-31
30,144,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-21,183,000 GBP2023-12-31
-21,711,000 GBP2022-12-31
Net Current Assets/Liabilities
12,229,000 GBP2023-12-31
8,433,000 GBP2022-12-31
Total Assets Less Current Liabilities
30,009,000 GBP2023-12-31
26,465,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-11,365,000 GBP2023-12-31
-11,922,000 GBP2022-12-31
Net Assets/Liabilities
17,453,000 GBP2023-12-31
14,266,000 GBP2022-12-31
Equity
Called up share capital
2,115,000 GBP2023-12-31
2,115,000 GBP2022-12-31
2,115,000 GBP2022-01-01
Capital redemption reserve
1,250,000 GBP2023-12-31
1,250,000 GBP2022-12-31
1,250,000 GBP2022-01-01
Other miscellaneous reserve
865,000 GBP2023-12-31
865,000 GBP2022-12-31
865,000 GBP2022-01-01
Retained earnings (accumulated losses)
13,223,000 GBP2023-12-31
10,036,000 GBP2022-12-31
9,562,000 GBP2022-01-01
Equity
17,453,000 GBP2023-12-31
14,266,000 GBP2022-12-31
13,792,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,187,000 GBP2023-01-01 ~ 2023-12-31
474,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,187,000 GBP2023-01-01 ~ 2023-12-31
474,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
28,000,000 GBP2023-01-01 ~ 2023-12-31
26,000,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
14,204,000 GBP2023-01-01 ~ 2023-12-31
12,025,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
975,000 GBP2023-01-01 ~ 2023-12-31
900,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
15,398,000 GBP2023-01-01 ~ 2023-12-31
13,121,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
685,000 GBP2023-01-01 ~ 2023-12-31
478,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
913,000 GBP2023-01-01 ~ 2023-12-31
-41,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,019,000 GBP2023-01-01 ~ 2023-12-31
-171,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
303,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,224,000 GBP2023-01-01 ~ 2023-12-31
58,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
13,176,000 GBP2023-12-31
13,032,000 GBP2022-12-31
Plant and equipment
25,193,000 GBP2023-12-31
25,260,000 GBP2022-12-31
Motor vehicles
53,000 GBP2023-12-31
53,000 GBP2022-12-31
Other
1,895,000 GBP2023-12-31
741,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
40,317,000 GBP2023-12-31
39,086,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,021,000 GBP2023-01-01 ~ 2023-12-31
Other
-4,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,025,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
16,782,000 GBP2022-12-31
Motor vehicles
29,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
21,055,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,393,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
5,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,769,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-286,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-286,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
17,889,000 GBP2023-12-31
Motor vehicles
34,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
22,538,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
8,561,000 GBP2023-12-31
8,788,000 GBP2022-12-31
Plant and equipment
7,304,000 GBP2023-12-31
8,478,000 GBP2022-12-31
Motor vehicles
19,000 GBP2023-12-31
24,000 GBP2022-12-31
Other
1,895,000 GBP2023-12-31
741,000 GBP2022-12-31
Investments in Subsidiaries
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Raw materials and consumables
6,669,000 GBP2023-12-31
5,287,000 GBP2022-12-31
Finished Goods/Goods for Resale
10,454,000 GBP2023-12-31
9,274,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
13,098,000 GBP2023-12-31
11,168,000 GBP2022-12-31
Other Debtors
Current
745,000 GBP2023-12-31
1,570,000 GBP2022-12-31
Prepayments/Accrued Income
Current
1,947,000 GBP2023-12-31
1,210,000 GBP2022-12-31
Bank Overdrafts
-3,751,000 GBP2023-12-31
-7,346,000 GBP2022-12-31
Cash and Cash Equivalents
-3,262,000 GBP2023-12-31
-5,719,000 GBP2022-12-31
Bank Overdrafts
Current
3,751,000 GBP2023-12-31
7,346,000 GBP2022-12-31
Bank Borrowings
Current
425,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
10,918,000 GBP2023-12-31
9,282,000 GBP2022-12-31
Corporation Tax Payable
Current
428,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
247,000 GBP2023-12-31
229,000 GBP2022-12-31
Other Creditors
Current
1,000 GBP2023-12-31
3,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,838,000 GBP2023-12-31
4,426,000 GBP2022-12-31
Creditors
Current
21,183,000 GBP2023-12-31
21,711,000 GBP2022-12-31
Bank Borrowings
Non-current
3,850,000 GBP2023-12-31
5,485,000 GBP2022-12-31
Amounts owed to group undertakings
Non-current
6,513,000 GBP2023-12-31
5,232,000 GBP2022-12-31
Creditors
Non-current
11,365,000 GBP2023-12-31
11,922,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
425,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
425,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
447,000 GBP2022-12-31
Non-current, Between two and five year
3,850,000 GBP2023-12-31
5,038,000 GBP2022-12-31
Total Borrowings
3,850,000 GBP2023-12-31
5,910,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,191,000 GBP2023-12-31
-277,000 GBP2022-12-31
-318,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-914,000 GBP2023-01-01 ~ 2023-12-31
41,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,223,000 GBP2023-12-31
-313,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,000 GBP2023-12-31
39,000 GBP2022-12-31
Between one and five year
10,000 GBP2023-12-31
20,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,000 GBP2023-12-31
59,000 GBP2022-12-31