Distribution Costs
-493,430 GBP2024-01-01 ~ 2024-12-31
-382,089 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,148,682 GBP2024-01-01 ~ 2024-12-31
-4,437,715 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,279 GBP2024-01-01 ~ 2024-12-31
44 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,538,037 GBP2024-01-01 ~ 2024-12-31
-1,564,931 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,925,037 GBP2024-01-01 ~ 2024-12-31
-1,023,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
20,317,340 GBP2024-12-31
18,691,906 GBP2023-12-31
Debtors
5,420,155 GBP2024-12-31
4,648,770 GBP2023-12-31
Cash at bank and in hand
643,788 GBP2024-12-31
164,540 GBP2023-12-31
Current Assets
6,944,604 GBP2024-12-31
5,888,935 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,052,573 GBP2024-12-31
Net Current Assets/Liabilities
-2,107,969 GBP2024-12-31
-961,009 GBP2023-12-31
Total Assets Less Current Liabilities
18,209,371 GBP2024-12-31
17,730,897 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-7,605,606 GBP2023-12-31
Net Assets/Liabilities
6,621,254 GBP2024-12-31
8,546,291 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,620,254 GBP2024-12-31
8,545,291 GBP2023-12-31
9,568,342 GBP2022-12-31
Equity
6,621,254 GBP2024-12-31
8,546,291 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,925,037 GBP2024-01-01 ~ 2024-12-31
-1,023,051 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,750 GBP2024-01-01 ~ 2024-12-31
8,500 GBP2023-01-01 ~ 2023-12-31
Expenses related to depreciation, amortization, and impairment of assets
996,932 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
1202024-01-01 ~ 2024-12-31
1162023-01-01 ~ 2023-12-31
Wages/Salaries
4,823,391 GBP2024-01-01 ~ 2024-12-31
4,487,148 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
331,816 GBP2024-01-01 ~ 2024-12-31
119,574 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,634,590 GBP2024-01-01 ~ 2024-12-31
5,063,662 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
215,210 GBP2024-01-01 ~ 2024-12-31
315,188 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-613,000 GBP2024-01-01 ~ 2024-12-31
-536,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
28,717,967 GBP2024-12-31
25,649,125 GBP2023-12-31
Motor vehicles
380,313 GBP2024-12-31
380,313 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
29,098,280 GBP2024-12-31
26,029,438 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-270,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-270,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,502,174 GBP2024-12-31
7,072,691 GBP2023-12-31
Motor vehicles
278,766 GBP2024-12-31
264,841 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,780,940 GBP2024-12-31
7,337,532 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,699,483 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
13,925 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,713,408 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-270,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-270,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
20,215,793 GBP2024-12-31
18,576,434 GBP2023-12-31
Motor vehicles
101,547 GBP2024-12-31
115,472 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,549,944 GBP2024-12-31
3,870,804 GBP2023-12-31
Other Debtors
Current
67,286 GBP2024-12-31
55,916 GBP2023-12-31
Prepayments/Accrued Income
Current
802,925 GBP2024-12-31
722,050 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,092,859 GBP2024-12-31
1,379,283 GBP2023-12-31
Other Remaining Borrowings
Current
3,447,390 GBP2024-12-31
3,163,788 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,320,384 GBP2024-12-31
1,023,216 GBP2023-12-31
Amounts owed to group undertakings
Current
270,350 GBP2024-12-31
306,535 GBP2023-12-31
Other Taxation & Social Security Payable
Current
627,706 GBP2024-12-31
592,614 GBP2023-12-31
Other Creditors
Current
63,746 GBP2024-12-31
34,326 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
230,138 GBP2024-12-31
350,182 GBP2023-12-31
Creditors
Current
9,052,573 GBP2024-12-31
6,849,944 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,622,117 GBP2024-12-31
7,605,606 GBP2023-12-31
Total Borrowings
Current
3,447,390 GBP2024-12-31
3,163,788 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
2,092,859 GBP2024-12-31
1,379,283 GBP2023-12-31
Minimum gross finance lease payments owing
12,714,976 GBP2024-12-31
8,984,889 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,052,383 shares2023-12-31
Class 2 ordinary share
6,870,000 shares2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,408,469 GBP2024-12-31
Between two and five year
1,682,603 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,091,072 GBP2024-12-31