Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
982,420 GBP2023-01-01 ~ 2023-12-31
1,424,982 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables used in the production process
7,429,443 GBP2023-01-01 ~ 2023-12-31
6,717,318 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,953,588 GBP2023-01-01 ~ 2023-12-31
7,917,564 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
2,706,267 GBP2023-01-01 ~ 2023-12-31
-2,136,471 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-18,798,504 GBP2023-01-01 ~ 2023-12-31
-11,654,258 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,891,647 GBP2023-01-01 ~ 2023-12-31
2,887,800 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
6,920,214 GBP2023-01-01 ~ 2023-12-31
2,883,346 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-18,154,071 GBP2023-01-01 ~ 2023-12-31
-10,604,804 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-149,649 GBP2023-01-01 ~ 2023-12-31
820,995 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-18,004,422 GBP2023-01-01 ~ 2023-12-31
-11,425,799 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-18,251,172 GBP2023-01-01 ~ 2023-12-31
-34,183,049 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
57,239,871 GBP2023-12-31
58,813,389 GBP2022-12-31
Fixed Assets - Investments
15,234,135 GBP2023-12-31
15,234,135 GBP2022-12-31
Investment Property
750,000 GBP2023-12-31
750,000 GBP2022-12-31
Fixed Assets
73,224,006 GBP2023-12-31
74,797,524 GBP2022-12-31
Total Inventories
66,827 GBP2023-12-31
98,625 GBP2022-12-31
Debtors
106,984,957 GBP2023-12-31
97,263,291 GBP2022-12-31
Cash at bank and in hand
4,375 GBP2023-12-31
2,754 GBP2022-12-31
Current Assets
107,056,159 GBP2023-12-31
97,364,670 GBP2022-12-31
Creditors
Current
58,287,677 GBP2023-12-31
78,923,142 GBP2022-12-31
Net Current Assets/Liabilities
48,768,482 GBP2023-12-31
18,441,528 GBP2022-12-31
Total Assets Less Current Liabilities
121,992,488 GBP2023-12-31
93,239,052 GBP2022-12-31
Creditors
Non-current
-47,000,000 GBP2023-12-31
Net Assets/Liabilities
75,995,471 GBP2023-12-31
94,246,643 GBP2022-12-31
Equity
Called up share capital
211,188 GBP2023-12-31
211,188 GBP2022-12-31
211,188 GBP2021-12-31
Share premium
62,449,110 GBP2023-12-31
62,449,110 GBP2022-12-31
62,449,110 GBP2021-12-31
Revaluation reserve
7,622,746 GBP2023-12-31
8,537,914 GBP2022-12-31
11,357,890 GBP2021-12-31
Capital redemption reserve
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,243,279 GBP2023-12-31
22,579,283 GBP2022-12-31
53,942,356 GBP2021-12-31
Equity
75,995,471 GBP2023-12-31
94,246,643 GBP2022-12-31
128,429,692 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-17,336,004 GBP2023-01-01 ~ 2023-12-31
-31,363,073 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,634,741 GBP2023-01-01 ~ 2023-12-31
6,243,882 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,032,184 GBP2023-01-01 ~ 2023-12-31
816,511 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
286,663 GBP2023-01-01 ~ 2023-12-31
857,171 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1382023-01-01 ~ 2023-12-31
1372022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,467,721 GBP2023-01-01 ~ 2023-12-31
2,432,071 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,775 GBP2023-01-01 ~ 2023-12-31
28,225 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
164,172 GBP2023-01-01 ~ 2023-12-31
590,888 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-4,269,837 GBP2023-01-01 ~ 2023-12-31
-2,014,913 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
4,424,214 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,424,214 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
65,183,014 GBP2023-12-31
66,081,283 GBP2022-12-31
Plant and equipment
12,670,360 GBP2023-12-31
12,543,983 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,346,317 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-24,931 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
13,785,305 GBP2023-12-31
12,591,566 GBP2022-12-31
Plant and equipment
11,150,848 GBP2023-12-31
10,858,861 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,538,612 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
316,918 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-344,873 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-24,931 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
51,397,709 GBP2023-12-31
53,489,717 GBP2022-12-31
Plant and equipment
1,519,512 GBP2023-12-31
1,685,122 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,980,820 GBP2023-12-31
3,826,529 GBP2022-12-31
Motor vehicles
9,811,026 GBP2023-12-31
8,758,651 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
91,976,445 GBP2023-12-31
91,533,471 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-39,545 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-6,428 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,417,221 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-59,798 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
8,200 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,422,847 GBP2023-12-31
3,236,131 GBP2022-12-31
Motor vehicles
6,195,743 GBP2023-12-31
5,859,777 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
34,736,574 GBP2023-12-31
32,720,082 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
226,261 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
377,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,467,721 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-39,545 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-6,427 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-415,776 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
557,973 GBP2023-12-31
590,398 GBP2022-12-31
Motor vehicles
3,615,283 GBP2023-12-31
2,898,874 GBP2022-12-31
Computers
8,200 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
15,649,511 GBP2022-12-31
Investments in Group Undertakings
15,015,015 GBP2023-12-31
15,015,015 GBP2022-12-31
Investment Property - Fair Value Model
750,000 GBP2022-12-31
Merchandise
66,827 GBP2023-12-31
98,625 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
288,787 GBP2023-12-31
567,459 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
100,332,364 GBP2023-12-31
89,480,008 GBP2022-12-31
Other Debtors
Current
4,776,694 GBP2023-12-31
4,706,385 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
278,484 GBP2023-12-31
1,322,351 GBP2022-12-31
Prepayments
Current
1,303,866 GBP2023-12-31
1,182,687 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
106,984,957 GBP2023-12-31
97,263,291 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,824,152 GBP2023-12-31
2,474,705 GBP2022-12-31
Amounts owed to group undertakings
Current
54,402,969 GBP2023-12-31
74,421,324 GBP2022-12-31
Corporation Tax Payable
Current
120,554 GBP2022-12-31
Other Taxation & Social Security Payable
Current
981,484 GBP2023-12-31
893,793 GBP2022-12-31
Other Creditors
Current
579,572 GBP2023-12-31
584,106 GBP2022-12-31
Accrued Liabilities
Current
499,500 GBP2023-12-31
428,660 GBP2022-12-31
Amounts owed to group undertakings
Non-current
47,000,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
678,209 GBP2023-12-31
742,493 GBP2022-12-31
Between one and five year
880,513 GBP2023-12-31
494,692 GBP2022-12-31
All periods
1,558,722 GBP2023-12-31
1,237,185 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,122,592 GBP2023-12-31
2,455,384 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,482 shares2023-12-31
Class 2 ordinary share
107,706 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-18,004,422 GBP2023-01-01 ~ 2023-12-31