Cost of Sales
-7,448,362 GBP2023-01-01 ~ 2023-12-31
-6,132,805 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,683,164 GBP2023-01-01 ~ 2023-12-31
-2,983,282 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
83,709 GBP2023-01-01 ~ 2023-12-31
-418,611 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
106,766 GBP2023-01-01 ~ 2023-12-31
-137,658 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
904,572 GBP2023-12-31
797,806 GBP2022-12-31
935,464 GBP2021-12-31
Intangible Assets
Goodwill
320,277 GBP2023-12-31
399,763 GBP2022-12-31
Other
90,183 GBP2023-12-31
180,363 GBP2022-12-31
Intangible Assets
410,460 GBP2023-12-31
580,126 GBP2022-12-31
Property, Plant & Equipment
2,609,196 GBP2023-12-31
3,632,093 GBP2022-12-31
Fixed Assets - Investments
2,138,302 GBP2023-12-31
2,138,302 GBP2022-12-31
Fixed Assets
5,157,958 GBP2023-12-31
6,350,521 GBP2022-12-31
Debtors
4,136,136 GBP2023-12-31
3,379,445 GBP2022-12-31
Cash at bank and in hand
298,656 GBP2023-12-31
61,791 GBP2022-12-31
Current Assets
4,524,720 GBP2023-12-31
3,537,815 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,814,394 GBP2023-12-31
-6,796,911 GBP2022-12-31
Net Current Assets/Liabilities
-2,289,674 GBP2023-12-31
-3,259,096 GBP2022-12-31
Total Assets Less Current Liabilities
2,868,284 GBP2023-12-31
3,091,425 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-704,881 GBP2023-12-31
-1,087,004 GBP2022-12-31
Net Assets/Liabilities
1,799,736 GBP2023-12-31
1,692,970 GBP2022-12-31
Equity
Called up share capital
822,582 GBP2023-12-31
822,582 GBP2022-12-31
Share premium
72,582 GBP2023-12-31
72,582 GBP2022-12-31
Equity
1,799,736 GBP2023-12-31
1,692,970 GBP2022-12-31
Audit Fees/Expenses
19,200 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1532023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Wages/Salaries
5,500,554 GBP2023-01-01 ~ 2023-12-31
4,351,528 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
207,136 GBP2023-01-01 ~ 2023-12-31
220,471 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,162,726 GBP2023-01-01 ~ 2023-12-31
4,994,372 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
840,744 GBP2023-01-01 ~ 2023-12-31
617,023 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
52,216 GBP2023-01-01 ~ 2023-12-31
-76,495 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
797,193 GBP2022-12-31
Intangible Assets - Gross Cost
1,533,456 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
476,916 GBP2023-12-31
397,430 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,122,996 GBP2023-12-31
953,330 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
79,486 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
169,666 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
499,632 GBP2023-12-31
431,281 GBP2022-12-31
Plant and equipment
5,846,632 GBP2023-12-31
6,595,790 GBP2022-12-31
Furniture and fittings
737,487 GBP2023-12-31
574,061 GBP2022-12-31
Motor vehicles
59,824 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,143,575 GBP2023-12-31
7,601,132 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,135,237 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-9,754 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,144,991 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
262,165 GBP2023-12-31
221,270 GBP2022-12-31
Plant and equipment
3,724,568 GBP2023-12-31
3,260,846 GBP2022-12-31
Furniture and fittings
547,646 GBP2023-12-31
486,923 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,534,379 GBP2023-12-31
3,969,039 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
40,895 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
463,722 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
62,347 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
566,964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,624 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
237,467 GBP2023-12-31
210,011 GBP2022-12-31
Plant and equipment
2,122,064 GBP2023-12-31
3,334,944 GBP2022-12-31
Furniture and fittings
189,841 GBP2023-12-31
87,138 GBP2022-12-31
Motor vehicles
59,824 GBP2023-12-31
0 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,801,189 GBP2023-12-31
2,823,440 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
74,637 GBP2023-12-31
309,801 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,047,067 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
213,243 GBP2023-12-31
246,204 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,136,136 GBP2023-12-31
3,379,445 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
649,519 GBP2023-12-31
1,041,391 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
376,764 GBP2023-12-31
447,706 GBP2022-12-31
Trade Creditors/Trade Payables
Current
564,791 GBP2023-12-31
637,860 GBP2022-12-31
Amounts owed to group undertakings
Current
3,370,294 GBP2023-12-31
3,857,827 GBP2022-12-31
Other Taxation & Social Security Payable
Current
472,381 GBP2023-12-31
263,722 GBP2022-12-31
Other Creditors
Current
376,686 GBP2023-12-31
68,974 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,003,959 GBP2023-12-31
479,431 GBP2022-12-31
Creditors
Current
6,814,394 GBP2023-12-31
6,796,911 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
704,881 GBP2023-12-31
1,087,004 GBP2022-12-31
Bank Borrowings
649,519 GBP2023-12-31
1,041,391 GBP2022-12-31
Total Borrowings
Current
649,519 GBP2023-12-31
1,041,391 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
427,672 GBP2023-12-31
490,192 GBP2022-12-31
Minimum gross finance lease payments owing
1,214,468 GBP2023-12-31
1,676,393 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
1,081,645 GBP2023-12-31
1,534,710 GBP2022-12-31
Equity
Called up share capital
822,582 GBP2023-12-31
822,582 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
409,054 GBP2023-12-31
189,458 GBP2022-12-31
Between two and five year
1,475,025 GBP2023-12-31
608,824 GBP2022-12-31
More than five year
1,225,803 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,109,882 GBP2023-12-31
798,282 GBP2022-12-31