Cost of Sales
-10,414,803 GBP2023-01-01 ~ 2023-12-31
-8,494,385 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,583,099 GBP2023-01-01 ~ 2023-12-31
-3,877,863 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,336,972 GBP2023-01-01 ~ 2023-12-31
1,897,972 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,936,715 GBP2023-01-01 ~ 2023-12-31
1,485,518 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
263,262 GBP2023-12-31
229,012 GBP2022-12-31
Property, Plant & Equipment
4,092,665 GBP2023-12-31
4,341,455 GBP2022-12-31
Fixed Assets
4,355,927 GBP2023-12-31
4,570,467 GBP2022-12-31
Debtors
564,385 GBP2023-12-31
849,884 GBP2022-12-31
Cash at bank and in hand
747,495 GBP2023-12-31
280,410 GBP2022-12-31
Current Assets
1,415,583 GBP2023-12-31
1,237,826 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,698,753 GBP2023-12-31
-2,783,298 GBP2022-12-31
Net Current Assets/Liabilities
-1,283,170 GBP2023-12-31
-1,545,472 GBP2022-12-31
Total Assets Less Current Liabilities
3,072,757 GBP2023-12-31
3,024,995 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-156,103 GBP2023-12-31
-256,103 GBP2022-12-31
Net Assets/Liabilities
2,464,765 GBP2023-12-31
2,228,050 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
2,464,763 GBP2023-12-31
2,228,048 GBP2022-12-31
3,400,630 GBP2021-12-31
Equity
2,464,765 GBP2023-12-31
2,228,050 GBP2022-12-31
3,400,632 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,936,715 GBP2023-01-01 ~ 2023-12-31
1,485,518 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,658,100 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,700,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,025 GBP2023-01-01 ~ 2023-12-31
17,490 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2312023-01-01 ~ 2023-12-31
2032022-01-01 ~ 2022-12-31
Wages/Salaries
3,809,459 GBP2023-01-01 ~ 2023-12-31
3,224,968 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,296 GBP2023-01-01 ~ 2023-12-31
121,521 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,069,473 GBP2023-01-01 ~ 2023-12-31
3,538,719 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-88,953 GBP2023-01-01 ~ 2023-12-31
142,825 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
427,000 GBP2023-12-31
351,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
163,738 GBP2023-12-31
121,988 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
41,750 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
263,262 GBP2023-12-31
229,012 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,382,721 GBP2023-12-31
4,259,905 GBP2022-12-31
Plant and equipment
1,554,778 GBP2023-12-31
1,451,550 GBP2022-12-31
Computers
494,730 GBP2023-12-31
532,210 GBP2022-12-31
Motor vehicles
268,403 GBP2023-12-31
177,941 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,700,632 GBP2023-12-31
6,421,606 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-28,302 GBP2023-01-01 ~ 2023-12-31
Computers
-54,587 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-151,062 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,173,058 GBP2023-12-31
931,955 GBP2022-12-31
Plant and equipment
941,370 GBP2023-12-31
772,553 GBP2022-12-31
Computers
396,183 GBP2023-12-31
324,727 GBP2022-12-31
Motor vehicles
97,356 GBP2023-12-31
50,916 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,607,967 GBP2023-12-31
2,080,151 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
269,350 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
189,775 GBP2023-01-01 ~ 2023-12-31
Computers
126,043 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
46,440 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
631,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-20,958 GBP2023-01-01 ~ 2023-12-31
Computers
-54,587 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-103,792 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,209,663 GBP2023-12-31
3,327,950 GBP2022-12-31
Plant and equipment
613,408 GBP2023-12-31
678,997 GBP2022-12-31
Computers
98,547 GBP2023-12-31
207,483 GBP2022-12-31
Motor vehicles
171,047 GBP2023-12-31
127,025 GBP2022-12-31
Finished Goods/Goods for Resale
103,703 GBP2023-12-31
107,532 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,484 GBP2023-12-31
192,000 GBP2022-12-31
Other Debtors
Current
414,548 GBP2023-12-31
463,479 GBP2022-12-31
Prepayments/Accrued Income
Current
147,353 GBP2023-12-31
194,405 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
564,385 GBP2023-12-31
849,884 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
100,044 GBP2023-12-31
102,900 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
62,018 GBP2022-12-31
Trade Creditors/Trade Payables
Current
849,392 GBP2023-12-31
977,078 GBP2022-12-31
Corporation Tax Payable
Current
103,669 GBP2023-12-31
269,459 GBP2022-12-31
Other Taxation & Social Security Payable
Current
435,751 GBP2023-12-31
305,920 GBP2022-12-31
Other Creditors
Current
515,116 GBP2023-12-31
765,097 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
694,781 GBP2023-12-31
300,826 GBP2022-12-31
Creditors
Current
2,698,753 GBP2023-12-31
2,783,298 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
156,103 GBP2023-12-31
256,103 GBP2022-12-31
Bank Borrowings
256,103 GBP2023-12-31
356,103 GBP2022-12-31
Bank Overdrafts
44 GBP2023-12-31
2,900 GBP2022-12-31
Total Borrowings
256,147 GBP2023-12-31
359,003 GBP2022-12-31
Current
100,044 GBP2023-12-31
102,900 GBP2022-12-31
Non-current
156,103 GBP2023-12-31
256,103 GBP2022-12-31