Cost of Sales
-18,301,090 GBP2023-01-01 ~ 2023-12-31
-15,807,425 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,189,743 GBP2023-01-01 ~ 2023-12-31
-3,291,163 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
254,341 GBP2023-01-01 ~ 2023-12-31
1,142,347 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-290,621 GBP2023-01-01 ~ 2023-12-31
985,439 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,378,210 GBP2023-12-31
1,998,831 GBP2022-12-31
1,463,392 GBP2021-12-31
Dividends Paid
-330,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-450,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
5,991 GBP2023-12-31
31,926 GBP2022-12-31
Other
208,910 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
214,901 GBP2023-12-31
31,926 GBP2022-12-31
Property, Plant & Equipment
3,214,752 GBP2023-12-31
198,569 GBP2022-12-31
Fixed Assets - Investments
900 GBP2023-12-31
900 GBP2022-12-31
Fixed Assets
3,430,553 GBP2023-12-31
231,395 GBP2022-12-31
Debtors
7,354,490 GBP2023-12-31
7,824,220 GBP2022-12-31
Cash at bank and in hand
710,760 GBP2023-12-31
326,546 GBP2022-12-31
Current Assets
8,189,850 GBP2023-12-31
8,228,141 GBP2022-12-31
Total Borrowings
Current
2,271,043 GBP2023-12-31
1,805,310 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
66,021 GBP2023-12-31
21,061 GBP2022-12-31
Other Creditors
4,863,654 GBP2023-12-31
3,107,901 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
8,788,672 GBP2023-12-31
5,746,352 GBP2022-12-31
Net Current Assets/Liabilities
-598,822 GBP2023-12-31
2,481,789 GBP2022-12-31
Total Assets Less Current Liabilities
2,831,731 GBP2023-12-31
2,713,184 GBP2022-12-31
Total Borrowings
Non-current
424,716 GBP2023-12-31
608,827 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
288,455 GBP2023-12-31
56,646 GBP2022-12-31
Net Assets/Liabilities
1,380,610 GBP2023-12-31
2,001,231 GBP2022-12-31
Equity
Called up share capital
2,400 GBP2023-12-31
2,400 GBP2022-12-31
Equity
1,380,610 GBP2023-12-31
2,001,231 GBP2022-12-31
Audit Fees/Expenses
56,909 GBP2023-01-01 ~ 2023-12-31
16,980 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
14032023-01-01 ~ 2023-12-31
13052022-01-01 ~ 2022-12-31
Wages/Salaries
17,003,627 GBP2023-01-01 ~ 2023-12-31
14,628,625 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
256,125 GBP2023-01-01 ~ 2023-12-31
352,357 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
18,176,317 GBP2023-01-01 ~ 2023-12-31
15,784,051 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
38,743 GBP2023-01-01 ~ 2023-12-31
19,694 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
691,470 GBP2023-01-01 ~ 2023-12-31
10,400 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
259,347 GBP2023-12-31
259,347 GBP2022-12-31
Development expenditure
208,910 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Gross Cost
468,257 GBP2023-12-31
259,347 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
253,356 GBP2023-12-31
227,421 GBP2022-12-31
Development expenditure
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
253,356 GBP2023-12-31
227,421 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
25,935 GBP2023-01-01 ~ 2023-12-31
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
25,935 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
208,910 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
17,019 GBP2023-12-31
17,019 GBP2022-12-31
Plant and equipment
4,052,386 GBP2023-12-31
752,201 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,069,405 GBP2023-12-31
769,220 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
17,019 GBP2023-12-31
17,019 GBP2022-12-31
Plant and equipment
837,634 GBP2023-12-31
553,632 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
854,653 GBP2023-12-31
570,651 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
284,002 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,002 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
3,214,752 GBP2023-12-31
198,569 GBP2022-12-31
Finished Goods/Goods for Resale
124,600 GBP2023-12-31
77,375 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,348,120 GBP2023-12-31
3,250,468 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
146,508 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,007,939 GBP2023-12-31
3,875,501 GBP2022-12-31
Other Debtors
Current
461,225 GBP2023-12-31
575,359 GBP2022-12-31
Prepayments/Accrued Income
Current
239,886 GBP2023-12-31
122,892 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,354,490 GBP2023-12-31
7,824,220 GBP2022-12-31
Bank Overdrafts
2,164,692 GBP2023-12-31
1,632,648 GBP2022-12-31
Total Borrowings
2,695,759 GBP2023-12-31
2,414,137 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
66,021 GBP2023-12-31
20,061 GBP2022-12-31
Minimum gross finance lease payments owing
354,476 GBP2023-12-31
77,707 GBP2022-12-31
Trade Creditors/Trade Payables
Current
825,979 GBP2023-12-31
716,193 GBP2022-12-31
Amounts owed to group undertakings
Current
2,955,701 GBP2023-12-31
1,329,123 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
390,680 GBP2023-12-31
499,983 GBP2022-12-31
Between two and five year
444,911 GBP2023-12-31
456,944 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
835,591 GBP2023-12-31
956,927 GBP2022-12-31