Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
19,289,749 GBP2023-01-01 ~ 2023-12-31
25,678,927 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
17,879,111 GBP2023-01-01 ~ 2023-12-31
20,066,329 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,410,638 GBP2023-01-01 ~ 2023-12-31
5,612,598 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,433,603 GBP2023-01-01 ~ 2023-12-31
4,959,335 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,989,608 GBP2023-01-01 ~ 2023-12-31
817,708 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,245 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,816 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,978,179 GBP2023-01-01 ~ 2023-12-31
817,708 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-459,960 GBP2023-01-01 ~ 2023-12-31
142,918 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,518,219 GBP2023-01-01 ~ 2023-12-31
674,790 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,518,219 GBP2023-01-01 ~ 2023-12-31
674,790 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
352,276 GBP2023-12-31
61,796 GBP2022-12-31
Property, Plant & Equipment
8,364,913 GBP2023-12-31
8,414,712 GBP2022-12-31
Fixed Assets
8,717,189 GBP2023-12-31
8,476,508 GBP2022-12-31
Total Inventories
68,214 GBP2023-12-31
84,397 GBP2022-12-31
Debtors
6,135,794 GBP2023-12-31
6,113,159 GBP2022-12-31
Cash at bank and in hand
1,016,007 GBP2023-12-31
1,881,975 GBP2022-12-31
Current Assets
7,220,015 GBP2023-12-31
8,079,531 GBP2022-12-31
Creditors
Current
5,423,510 GBP2023-12-31
4,580,881 GBP2022-12-31
Net Current Assets/Liabilities
1,796,505 GBP2023-12-31
3,498,650 GBP2022-12-31
Total Assets Less Current Liabilities
10,513,694 GBP2023-12-31
11,975,158 GBP2022-12-31
Net Assets/Liabilities
9,679,477 GBP2023-12-31
11,197,696 GBP2022-12-31
Equity
Called up share capital
9,000,000 GBP2023-12-31
9,000,000 GBP2022-12-31
9,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
679,477 GBP2023-12-31
2,197,696 GBP2022-12-31
5,316,495 GBP2021-12-31
Equity
9,679,477 GBP2023-12-31
11,197,696 GBP2022-12-31
14,316,495 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,793,589 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,793,589 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,518,219 GBP2023-01-01 ~ 2023-12-31
674,790 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,524,902 GBP2023-01-01 ~ 2023-12-31
8,782,471 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
701,348 GBP2023-01-01 ~ 2023-12-31
829,326 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
354,830 GBP2023-01-01 ~ 2023-12-31
366,092 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,581,080 GBP2023-01-01 ~ 2023-12-31
9,977,889 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2052023-01-01 ~ 2023-12-31
2432022-01-01 ~ 2022-12-31
Director Remuneration
281,497 GBP2023-01-01 ~ 2023-12-31
967,887 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,232,982 GBP2023-01-01 ~ 2023-12-31
1,393,215 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,402 GBP2023-01-01 ~ 2023-12-31
52,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-465,268 GBP2023-01-01 ~ 2023-12-31
155,365 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
914,716 GBP2023-12-31
699,682 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
31,531,687 GBP2023-12-31
31,376,217 GBP2022-12-31
Plant and equipment
11,998,676 GBP2023-12-31
11,194,588 GBP2022-12-31
Furniture and fittings
2,392,958 GBP2023-12-31
2,491,793 GBP2022-12-31
Motor vehicles
4,614,702 GBP2023-12-31
4,598,652 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
50,538,023 GBP2023-12-31
49,661,250 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-5,678 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-102,907 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-202,264 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-350 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-311,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
26,605,902 GBP2023-12-31
26,206,501 GBP2022-12-31
Plant and equipment
10,517,552 GBP2023-12-31
10,404,922 GBP2022-12-31
Furniture and fittings
1,543,378 GBP2023-12-31
1,512,156 GBP2022-12-31
Motor vehicles
3,506,278 GBP2023-12-31
3,122,959 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
42,173,110 GBP2023-12-31
41,246,538 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
405,079 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
214,904 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
229,460 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
383,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,232,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-5,678 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-102,274 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-198,238 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-306,410 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,925,785 GBP2023-12-31
5,169,716 GBP2022-12-31
Plant and equipment
1,481,124 GBP2023-12-31
789,666 GBP2022-12-31
Furniture and fittings
849,580 GBP2023-12-31
979,637 GBP2022-12-31
Motor vehicles
1,108,424 GBP2023-12-31
1,475,693 GBP2022-12-31
Merchandise
68,214 GBP2023-12-31
84,397 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,273,546 GBP2023-12-31
3,840,365 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
132,896 GBP2023-12-31
Prepayments/Accrued Income
Current
505,052 GBP2023-12-31
508,454 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,135,794 GBP2023-12-31
Amounts falling due within one year, Current
6,113,159 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,205,957 GBP2023-12-31
1,141,189 GBP2022-12-31
Amounts owed to group undertakings
Current
1,134,699 GBP2023-12-31
Other Taxation & Social Security Payable
Current
184,201 GBP2023-12-31
211,488 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,535,229 GBP2023-12-31
2,499,695 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
403,508 GBP2023-12-31
552,761 GBP2022-12-31
Between one and five year
461,930 GBP2023-12-31
702,853 GBP2022-12-31
More than five year
66,397 GBP2023-12-31
119,397 GBP2022-12-31
All periods
931,835 GBP2023-12-31
1,375,011 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000,000 shares2023-12-31