Average Number of Employees
10002023-01-01 ~ 2023-12-31
10002022-01-01 ~ 2022-12-31
Turnover/Revenue
323,238,000 GBP2023-01-01 ~ 2023-12-31
199,025,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-260,438,000 GBP2023-01-01 ~ 2023-12-31
-154,711,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
62,800,000 GBP2023-01-01 ~ 2023-12-31
44,314,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-59,213,000 GBP2023-01-01 ~ 2023-12-31
-40,398,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,587,000 GBP2023-01-01 ~ 2023-12-31
3,916,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
355,000 GBP2023-01-01 ~ 2023-12-31
108,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,206,000 GBP2023-01-01 ~ 2023-12-31
3,052,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,236,000 GBP2023-01-01 ~ 2023-12-31
2,209,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,337,000 GBP2023-01-01 ~ 2023-12-31
3,361,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,242,000 GBP2023-12-31
3,696,000 GBP2022-12-31
Property, Plant & Equipment
58,993,000 GBP2023-12-31
46,385,000 GBP2022-12-31
Fixed Assets
62,235,000 GBP2023-12-31
50,081,000 GBP2022-12-31
Total Inventories
120,194,000 GBP2023-12-31
108,655,000 GBP2022-12-31
Debtors
Current
33,363,000 GBP2023-12-31
34,111,000 GBP2022-12-31
Cash at bank and in hand
1,952,000 GBP2023-12-31
6,527,000 GBP2022-12-31
Current Assets
155,509,000 GBP2023-12-31
149,293,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-162,946,000 GBP2023-12-31
-154,872,000 GBP2022-12-31
Net Current Assets/Liabilities
-7,437,000 GBP2023-12-31
-5,579,000 GBP2022-12-31
Total Assets Less Current Liabilities
54,798,000 GBP2023-12-31
44,502,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-35,100,000 GBP2023-12-31
-25,355,000 GBP2022-12-31
Net Assets/Liabilities
24,061,000 GBP2023-12-31
22,724,000 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
23,961,000 GBP2023-12-31
22,624,000 GBP2022-12-31
19,963,000 GBP2022-01-01
Equity
24,061,000 GBP2023-12-31
22,724,000 GBP2022-12-31
20,063,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,236,000 GBP2023-01-01 ~ 2023-12-31
2,209,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-700,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
64,000 GBP2023-01-01 ~ 2023-12-31
118,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
28,683,000 GBP2023-01-01 ~ 2023-12-31
21,827,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
3,011,000 GBP2023-01-01 ~ 2023-12-31
2,251,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
34,074,000 GBP2023-01-01 ~ 2023-12-31
26,043,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,165,000 GBP2023-01-01 ~ 2023-12-31
778,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-90,000 GBP2023-01-01 ~ 2023-12-31
-54,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
302,000 GBP2023-01-01 ~ 2023-12-31
580,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
700,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
3,925,000 GBP2023-12-31
3,925,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
683,000 GBP2023-12-31
229,000 GBP2022-12-31
Intangible Assets
Goodwill
3,242,000 GBP2023-12-31
3,696,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
627,000 GBP2023-12-31
627,000 GBP2022-12-31
Plant and equipment
20,279,000 GBP2023-12-31
16,055,000 GBP2022-12-31
Motor vehicles
59,705,000 GBP2023-12-31
44,760,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
90,244,000 GBP2023-12-31
70,410,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,633,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,336,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-16,969,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
10,636,000 GBP2022-12-31
Motor vehicles
10,684,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
24,025,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,846,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
11,714,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
15,178,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,134,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-6,818,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,952,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,348,000 GBP2023-12-31
Motor vehicles
15,580,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
31,251,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
627,000 GBP2023-12-31
627,000 GBP2022-12-31
Plant and equipment
7,931,000 GBP2023-12-31
5,419,000 GBP2022-12-31
Motor vehicles
44,125,000 GBP2023-12-31
34,076,000 GBP2022-12-31
Raw materials and consumables
103,899,000 GBP2023-12-31
94,298,000 GBP2022-12-31
Value of work in progress
2,071,000 GBP2023-12-31
1,891,000 GBP2022-12-31
Finished Goods/Goods for Resale
13,810,000 GBP2023-12-31
11,827,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
29,328,000 GBP2023-12-31
30,892,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
526,000 GBP2022-12-31
Other Debtors
Current
193,000 GBP2022-12-31
Prepayments/Accrued Income
Current
4,035,000 GBP2023-12-31
2,500,000 GBP2022-12-31
Cash and Cash Equivalents
1,952,000 GBP2023-12-31
6,527,000 GBP2022-12-31
Bank Borrowings
Current
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
101,436,000 GBP2023-12-31
109,131,000 GBP2022-12-31
Amounts owed to group undertakings
Current
1,304,000 GBP2023-12-31
986,000 GBP2022-12-31
Corporation Tax Payable
Current
932,000 GBP2023-12-31
763,000 GBP2022-12-31
Taxation/Social Security Payable
Current
3,751,000 GBP2023-12-31
1,594,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
12,561,000 GBP2023-12-31
12,098,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
41,962,000 GBP2023-12-31
29,300,000 GBP2022-12-31
Creditors
Current
162,946,000 GBP2023-12-31
154,872,000 GBP2022-12-31
Bank Borrowings
Non-current
2,750,000 GBP2023-12-31
5,250,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,350,000 GBP2023-12-31
20,105,000 GBP2022-12-31
Creditors
Non-current
35,100,000 GBP2023-12-31
25,355,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Non-current, Between one and two years
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Non-current, Between two and five year
1,750,000 GBP2023-12-31
4,250,000 GBP2022-12-31
Total Borrowings
3,750,000 GBP2023-12-31
6,250,000 GBP2022-12-31
Minimum gross finance lease payments owing
44,911,000 GBP2023-12-31
32,203,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
2,970,000 GBP2023-12-31
3,585,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-615,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,080,000 GBP2023-12-31
1,800,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,705,000 GBP2023-12-31
1,687,000 GBP2022-12-31
Between one and five year
5,171,000 GBP2023-12-31
6,126,000 GBP2022-12-31
More than five year
7,317,000 GBP2023-12-31
7,899,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,193,000 GBP2023-12-31
15,712,000 GBP2022-12-31