Cost of Sales
-10,474,826 GBP2023-01-01 ~ 2023-12-31
-15,689,771 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-518,337 GBP2023-01-01 ~ 2023-12-31
-639,356 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,249,720 GBP2023-01-01 ~ 2023-12-31
-3,469,538 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,481 GBP2023-01-01 ~ 2023-12-31
792 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-184,507 GBP2023-01-01 ~ 2023-12-31
-79,379 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
65,539 GBP2023-01-01 ~ 2023-12-31
78,027 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
9,848,890 GBP2023-12-31
9,783,351 GBP2022-12-31
9,705,324 GBP2021-12-31
Property, Plant & Equipment
7,109,373 GBP2023-12-31
10,038,471 GBP2022-12-31
Debtors
5,557,091 GBP2023-12-31
5,961,739 GBP2022-12-31
Cash at bank and in hand
403,988 GBP2023-12-31
16,341 GBP2022-12-31
Current Assets
8,925,443 GBP2023-12-31
8,625,535 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,307,679 GBP2023-12-31
-6,346,294 GBP2022-12-31
Net Current Assets/Liabilities
3,617,764 GBP2023-12-31
2,279,241 GBP2022-12-31
Total Assets Less Current Liabilities
10,727,137 GBP2023-12-31
12,317,712 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-22,756 GBP2023-12-31
-1,798,996 GBP2022-12-31
Net Assets/Liabilities
9,948,890 GBP2023-12-31
9,883,351 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Equity
9,948,890 GBP2023-12-31
9,883,351 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
-21,603 GBP2022-12-31
21,603 GBP2022-12-31
Audit Fees/Expenses
19,950 GBP2023-01-01 ~ 2023-12-31
21,575 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1602023-01-01 ~ 2023-12-31
1852022-01-01 ~ 2022-12-31
Wages/Salaries
4,705,679 GBP2023-01-01 ~ 2023-12-31
5,794,174 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
122,225 GBP2023-01-01 ~ 2023-12-31
127,339 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,255,129 GBP2023-01-01 ~ 2023-12-31
6,386,576 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
220,310 GBP2023-01-01 ~ 2023-12-31
309,981 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
120,126 GBP2023-01-01 ~ 2023-12-31
87,809 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
0 GBP2023-12-31
3,179,705 GBP2022-12-31
Plant and equipment
18,674,264 GBP2023-12-31
20,652,286 GBP2022-12-31
Furniture and fittings
1,506,133 GBP2023-12-31
1,493,519 GBP2022-12-31
Motor vehicles
54,104 GBP2023-12-31
76,894 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
20,234,501 GBP2023-12-31
25,402,404 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,283,897 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-6,486,392 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
448,115 GBP2022-12-31
Plant and equipment
11,902,357 GBP2023-12-31
13,794,556 GBP2022-12-31
Furniture and fittings
1,182,276 GBP2023-12-31
1,077,775 GBP2022-12-31
Motor vehicles
40,495 GBP2023-12-31
43,487 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,125,128 GBP2023-12-31
15,363,933 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,281,107 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
104,501 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
11,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,397,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,173,306 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,725 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,636,146 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
2,731,590 GBP2022-12-31
Plant and equipment
6,771,907 GBP2023-12-31
6,857,730 GBP2022-12-31
Furniture and fittings
323,857 GBP2023-12-31
415,744 GBP2022-12-31
Motor vehicles
13,609 GBP2023-12-31
33,407 GBP2022-12-31
Finished Goods/Goods for Resale
1,467,802 GBP2023-12-31
956,076 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,034,903 GBP2023-12-31
3,222,995 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
370,172 GBP2023-12-31
245,215 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,217,550 GBP2023-12-31
1,217,550 GBP2022-12-31
Other Debtors
Current
1,661,917 GBP2023-12-31
867,464 GBP2022-12-31
Prepayments/Accrued Income
Current
272,549 GBP2023-12-31
408,515 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,557,091 GBP2023-12-31
5,961,739 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
526,785 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
69,830 GBP2023-12-31
161,738 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,924,130 GBP2023-12-31
2,765,100 GBP2022-12-31
Other Taxation & Social Security Payable
Current
901,706 GBP2023-12-31
193,372 GBP2022-12-31
Other Creditors
Current
1,845,621 GBP2023-12-31
2,372,667 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
566,392 GBP2023-12-31
326,632 GBP2022-12-31
Creditors
Current
5,307,679 GBP2023-12-31
6,346,294 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
1,703,511 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
22,756 GBP2023-12-31
95,485 GBP2022-12-31
Creditors
Non-current
22,756 GBP2023-12-31
1,798,996 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
2,208,693 GBP2022-12-31
Total Borrowings
0 GBP2023-12-31
2,230,296 GBP2022-12-31
Current
0 GBP2023-12-31
526,785 GBP2022-12-31
Non-current
0 GBP2023-12-31
1,703,511 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
69,830 GBP2023-12-31
161,738 GBP2022-12-31
Minimum gross finance lease payments owing
92,586 GBP2023-12-31
257,223 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,998 GBP2023-12-31
59,258 GBP2022-12-31
Between two and five year
1,114,846 GBP2023-12-31
42,683 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,464,844 GBP2023-12-31
101,941 GBP2022-12-31