Par Value of Share
Class 1 ordinary share
252023-01-01 ~ 2023-12-31
Turnover/Revenue
9,317,110 GBP2023-01-01 ~ 2023-12-31
11,321,105 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables used in the production process
6,467,777 GBP2023-01-01 ~ 2023-12-31
4,504,621 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,435,441 GBP2023-01-01 ~ 2023-12-31
4,303,002 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
2,687,076 GBP2023-01-01 ~ 2023-12-31
4,266,016 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-14,835,677 GBP2023-01-01 ~ 2023-12-31
-15,570,145 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,431 GBP2023-01-01 ~ 2023-12-31
1,223 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
4,367,277 GBP2023-01-01 ~ 2023-12-31
1,620,904 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-19,199,523 GBP2023-01-01 ~ 2023-12-31
-17,189,826 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,987,838 GBP2023-01-01 ~ 2023-12-31
-3,551,750 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-17,211,685 GBP2023-01-01 ~ 2023-12-31
-13,638,076 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-17,211,685 GBP2023-01-01 ~ 2023-12-31
-13,638,076 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
21,768 GBP2022-12-31
Property, Plant & Equipment
31,471,107 GBP2023-12-31
29,476,411 GBP2022-12-31
Fixed Assets
31,471,107 GBP2023-12-31
29,498,179 GBP2022-12-31
Total Inventories
453,158 GBP2023-12-31
483,766 GBP2022-12-31
Debtors
4,319,411 GBP2023-12-31
7,144,405 GBP2022-12-31
Cash at bank and in hand
8,192 GBP2023-12-31
7,221 GBP2022-12-31
Current Assets
4,780,761 GBP2023-12-31
7,635,392 GBP2022-12-31
Creditors
Current
63,971,992 GBP2023-12-31
47,629,560 GBP2022-12-31
Net Current Assets/Liabilities
-59,191,231 GBP2023-12-31
-39,994,168 GBP2022-12-31
Total Assets Less Current Liabilities
-27,720,124 GBP2023-12-31
-10,495,989 GBP2022-12-31
Creditors
Non-current
6,996 GBP2023-12-31
19,446 GBP2022-12-31
Net Assets/Liabilities
-27,727,120 GBP2023-12-31
-10,515,435 GBP2022-12-31
Equity
Called up share capital
1,150 GBP2023-12-31
1,150 GBP2022-12-31
1,150 GBP2021-12-31
Share premium
618,233 GBP2023-12-31
618,233 GBP2022-12-31
618,233 GBP2021-12-31
Revaluation reserve
5,554,502 GBP2023-12-31
5,687,773 GBP2022-12-31
5,821,044 GBP2021-12-31
Capital redemption reserve
400 GBP2023-12-31
400 GBP2022-12-31
400 GBP2021-12-31
Retained earnings (accumulated losses)
-33,901,405 GBP2023-12-31
-16,822,991 GBP2022-12-31
-3,318,186 GBP2021-12-31
Equity
-27,727,120 GBP2023-12-31
-10,515,435 GBP2022-12-31
3,122,641 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-17,078,414 GBP2023-01-01 ~ 2023-12-31
-13,504,805 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,586,078 GBP2023-01-01 ~ 2023-12-31
3,616,331 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
478,051 GBP2023-01-01 ~ 2023-12-31
432,468 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
371,312 GBP2023-01-01 ~ 2023-12-31
254,203 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1042023-01-01 ~ 2023-12-31
1022022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,644,886 GBP2023-01-01 ~ 2023-12-31
3,840,300 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
22,110 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-3,755,360 GBP2023-01-01 ~ 2023-12-31
-2,552,285 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-4,515,728 GBP2023-01-01 ~ 2023-12-31
-3,266,067 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
707,475 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,033 GBP2022-12-31
Intangible Assets - Gross Cost
710,508 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
707,475 GBP2023-12-31
685,707 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,033 GBP2023-12-31
3,033 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
710,508 GBP2023-12-31
688,740 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
21,768 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
21,768 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
21,768 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
16,674,964 GBP2023-12-31
16,689,238 GBP2022-12-31
Plant and equipment
69,467,559 GBP2023-12-31
66,790,588 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-14,274 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-1,881,854 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
3,268,543 GBP2023-12-31
2,875,449 GBP2022-12-31
Plant and equipment
53,551,688 GBP2023-12-31
53,505,308 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
400,609 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,921,917 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-7,515 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-1,875,537 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
13,406,421 GBP2023-12-31
13,813,789 GBP2022-12-31
Plant and equipment
15,915,871 GBP2023-12-31
13,285,280 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,816,219 GBP2023-12-31
1,765,820 GBP2022-12-31
Motor vehicles
2,355,081 GBP2023-12-31
2,416,380 GBP2022-12-31
Computers
94,756 GBP2023-12-31
60,225 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
91,208,579 GBP2023-12-31
88,522,251 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-18,849 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-61,299 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,976,276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,389,984 GBP2023-12-31
1,268,975 GBP2022-12-31
Motor vehicles
1,493,863 GBP2023-12-31
1,366,040 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
59,737,472 GBP2023-12-31
59,045,840 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
138,488 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
180,546 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,644,886 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-17,479 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-52,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,953,254 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
426,235 GBP2023-12-31
496,845 GBP2022-12-31
Motor vehicles
861,218 GBP2023-12-31
1,050,340 GBP2022-12-31
Computers
94,756 GBP2023-12-31
60,225 GBP2022-12-31
Merchandise
95,870 GBP2023-12-31
119,000 GBP2022-12-31
Finished Goods
357,288 GBP2023-12-31
364,766 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
635,953 GBP2023-12-31
577,316 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1 GBP2023-12-31
14,277 GBP2022-12-31
Other Debtors
Current
166,577 GBP2023-12-31
1,004,290 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
29,326 GBP2023-12-31
29,326 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
334,437 GBP2023-12-31
283,996 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
3,070,652 GBP2023-12-31
4,829,576 GBP2022-12-31
Prepayments
Current
68,912 GBP2023-12-31
383,585 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,319,411 GBP2023-12-31
7,144,405 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,706,603 GBP2023-12-31
3,412,221 GBP2022-12-31
Amounts owed to group undertakings
Current
61,298,120 GBP2023-12-31
42,053,617 GBP2022-12-31
Other Creditors
Current
221,531 GBP2023-12-31
722,045 GBP2022-12-31
Accrued Liabilities
Current
733,288 GBP2023-12-31
1,429,227 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
251,518 GBP2023-12-31
235,790 GBP2022-12-31
Between one and five year
531,153 GBP2023-12-31
727,797 GBP2022-12-31
All periods
782,671 GBP2023-12-31
963,587 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-3,070,652 GBP2023-12-31
-4,829,576 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,600 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-17,211,685 GBP2023-01-01 ~ 2023-12-31