Cost of Sales
-27,375,627 GBP2023-01-01 ~ 2023-12-31
-33,196,219 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-15,104,157 GBP2023-01-01 ~ 2023-12-31
-16,983,782 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
283,029 GBP2023-01-01 ~ 2023-12-31
71,226 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,985,378 GBP2023-01-01 ~ 2023-12-31
-1,322,312 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,421,231 GBP2023-01-01 ~ 2023-12-31
-907,913 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
17,667,056 GBP2023-12-31
16,245,825 GBP2022-12-31
17,153,738 GBP2021-12-31
Intangible Assets
Goodwill
1,572,375 GBP2023-12-31
1,834,437 GBP2022-12-31
Property, Plant & Equipment
4,608,479 GBP2023-12-31
4,128,931 GBP2022-12-31
Fixed Assets
6,180,854 GBP2023-12-31
5,963,368 GBP2022-12-31
Debtors
23,689,096 GBP2023-12-31
24,823,674 GBP2022-12-31
Cash at bank and in hand
6,161,229 GBP2023-12-31
4,005,352 GBP2022-12-31
Current Assets
33,822,531 GBP2023-12-31
32,977,583 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-21,703,335 GBP2023-12-31
-22,275,628 GBP2022-12-31
Net Current Assets/Liabilities
12,119,196 GBP2023-12-31
10,701,955 GBP2022-12-31
Total Assets Less Current Liabilities
18,300,050 GBP2023-12-31
16,665,323 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-20,000 GBP2023-12-31
-20,000 GBP2022-12-31
Net Assets/Liabilities
17,669,056 GBP2023-12-31
16,247,825 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Equity
17,669,056 GBP2023-12-31
16,247,825 GBP2022-12-31
Audit Fees/Expenses
42,600 GBP2023-01-01 ~ 2023-12-31
38,750 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1542023-01-01 ~ 2023-12-31
1922022-01-01 ~ 2022-12-31
Wages/Salaries
5,989,872 GBP2023-01-01 ~ 2023-12-31
6,570,821 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
245,667 GBP2023-01-01 ~ 2023-12-31
272,080 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,807,194 GBP2023-01-01 ~ 2023-12-31
7,524,572 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
160,699 GBP2023-01-01 ~ 2023-12-31
169,901 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
521,162 GBP2023-01-01 ~ 2023-12-31
-158,478 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
2,270,655 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
698,280 GBP2023-12-31
436,218 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
262,062 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,136,376 GBP2023-12-31
2,140,139 GBP2022-12-31
Plant and equipment
12,956,455 GBP2023-12-31
15,036,325 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
15,092,831 GBP2023-12-31
17,176,464 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,191,677 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-3,223,662 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,993,044 GBP2023-12-31
2,012,404 GBP2022-12-31
Plant and equipment
8,491,308 GBP2023-12-31
11,035,129 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,484,352 GBP2023-12-31
13,047,533 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
12,625 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
488,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
500,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,031,959 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,063,944 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
143,332 GBP2023-12-31
127,735 GBP2022-12-31
Plant and equipment
4,465,147 GBP2023-12-31
4,001,196 GBP2022-12-31
Finished Goods/Goods for Resale
146,386 GBP2023-12-31
145,110 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,102,737 GBP2023-12-31
12,041,411 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
109,637 GBP2023-12-31
203,067 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,143,326 GBP2023-12-31
11,673,539 GBP2022-12-31
Prepayments/Accrued Income
Current
333,396 GBP2023-12-31
598,568 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2023-12-31
307,089 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
23,689,096 GBP2023-12-31
24,823,674 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,995,436 GBP2023-12-31
7,557,935 GBP2022-12-31
Amounts owed to group undertakings
Current
11,946,850 GBP2023-12-31
12,040,571 GBP2022-12-31
Other Taxation & Social Security Payable
Current
482,930 GBP2023-12-31
467,056 GBP2022-12-31
Other Creditors
Current
263,488 GBP2023-12-31
340,943 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,014,631 GBP2023-12-31
1,869,123 GBP2022-12-31
Creditors
Current
21,703,335 GBP2023-12-31
22,275,628 GBP2022-12-31
Number of Shares Issued (Fully Paid)
2,000 shares2023-12-31
2,000 shares2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
226,646 GBP2023-12-31
198,816 GBP2022-12-31
Between two and five year
574,497 GBP2023-12-31
97,060 GBP2022-12-31
More than five year
8,539 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
809,682 GBP2023-12-31
295,876 GBP2022-12-31