(expand)Comprehensive Income/Expense
2,046,735 GBP2023-01-01 ~ 2023-12-31
3,143,370 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
-1,401,535 GBP2023-12-31
-1,868,713 GBP2022-12-31
Property, Plant & Equipment
10,089,108 GBP2023-12-31
9,249,933 GBP2022-12-31
Fixed Assets - Investments
26,869,757 GBP2023-12-31
26,691,881 GBP2022-12-31
Fixed Assets
35,557,330 GBP2023-12-31
34,073,101 GBP2022-12-31
Total Inventories
2,126,492 GBP2023-12-31
2,059,488 GBP2022-12-31
Debtors
Current
8,202,824 GBP2023-12-31
7,387,954 GBP2022-12-31
Cash at bank and in hand
5,598 GBP2023-12-31
9,085 GBP2022-12-31
Current Assets
10,334,914 GBP2023-12-31
9,456,527 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,656,086 GBP2023-12-31
-9,400,414 GBP2022-12-31
Net Current Assets/Liabilities
-321,172 GBP2023-12-31
56,113 GBP2022-12-31
Total Assets Less Current Liabilities
35,236,158 GBP2023-12-31
34,129,214 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,597,538 GBP2023-12-31
-2,758,277 GBP2022-12-31
Net Assets/Liabilities
31,913,450 GBP2023-12-31
29,866,715 GBP2022-12-31
Equity
Called up share capital
26,408,000 GBP2023-12-31
26,408,000 GBP2022-12-31
26,408,000 GBP2022-01-01
Share premium
627,661 GBP2023-12-31
627,661 GBP2022-12-31
627,661 GBP2022-01-01
Revaluation reserve
2,175,770 GBP2023-12-31
1,720,484 GBP2022-12-31
1,720,484 GBP2022-01-01
Retained earnings (accumulated losses)
2,702,019 GBP2023-12-31
1,110,570 GBP2022-12-31
-632,800 GBP2022-01-01
Equity
31,913,450 GBP2023-12-31
29,866,715 GBP2022-12-31
28,123,345 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,591,449 GBP2023-01-01 ~ 2023-12-31
3,143,370 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,400,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,400,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,000 GBP2023-01-01 ~ 2023-12-31
22,575 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,771,332 GBP2023-01-01 ~ 2023-12-31
5,085,820 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
255,548 GBP2023-01-01 ~ 2023-12-31
255,821 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,081,608 GBP2023-01-01 ~ 2023-12-31
5,369,448 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
130,425 GBP2023-01-01 ~ 2023-12-31
134,352 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
69,186 GBP2023-01-01 ~ 2023-12-31
147,878 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
407,444 GBP2023-01-01 ~ 2023-12-31
689,610 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,400,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
-2,335,892 GBP2023-12-31
-2,335,892 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
-934,357 GBP2023-12-31
-467,179 GBP2022-12-31
Intangible Assets
Goodwill
-1,401,535 GBP2023-12-31
-1,868,713 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
6,662,273 GBP2023-12-31
7,964,148 GBP2022-12-31
Plant and equipment
6,044,018 GBP2023-12-31
5,348,063 GBP2022-12-31
Motor vehicles
79,378 GBP2023-12-31
53,142 GBP2022-12-31
Office equipment
280,234 GBP2023-12-31
280,234 GBP2022-12-31
Other
1,071,873 GBP2023-12-31
753,292 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-33,649 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,217,772 GBP2022-12-31
Motor vehicles
18,782 GBP2022-12-31
Office equipment
275,882 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
216,424 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,421 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
2,367 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
321,872 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
5,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-13,460 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,756,068 GBP2023-12-31
Motor vehicles
14,351 GBP2023-12-31
Office equipment
278,249 GBP2023-12-31
Property, Plant & Equipment
Buildings
6,662,273 GBP2023-12-31
6,327,638 GBP2022-12-31
Plant and equipment
2,287,950 GBP2023-12-31
2,130,291 GBP2022-12-31
Motor vehicles
65,027 GBP2023-12-31
34,360 GBP2022-12-31
Office equipment
1,985 GBP2023-12-31
4,352 GBP2022-12-31
Other
1,071,873 GBP2023-12-31
753,292 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,137,776 GBP2023-12-31
14,398,879 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-33,649 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-1,301,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,148,946 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
494,625 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
327,480 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,460 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,048,668 GBP2023-12-31
Raw materials and consumables
834,923 GBP2023-12-31
933,555 GBP2022-12-31
Finished Goods/Goods for Resale
1,291,569 GBP2023-12-31
1,125,933 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
588,768 GBP2023-12-31
418,351 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,515,167 GBP2023-12-31
2,889,543 GBP2022-12-31
Other Debtors
Current
252,254 GBP2023-12-31
242,620 GBP2022-12-31
Prepayments/Accrued Income
Current
3,846,635 GBP2023-12-31
3,837,440 GBP2022-12-31
Bank Overdrafts
-2,355,758 GBP2023-12-31
-1,986,486 GBP2022-12-31
Cash and Cash Equivalents
-2,350,160 GBP2023-12-31
-1,977,401 GBP2022-12-31
Bank Overdrafts
Current
2,355,758 GBP2023-12-31
1,986,486 GBP2022-12-31
Bank Borrowings
Current
95,000 GBP2023-12-31
95,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,248,506 GBP2023-12-31
1,726,605 GBP2022-12-31
Amounts owed to group undertakings
Current
2,591,369 GBP2023-12-31
3,197,854 GBP2022-12-31
Corporation Tax Payable
Current
876,563 GBP2023-12-31
372,189 GBP2022-12-31
Taxation/Social Security Payable
Current
37,489 GBP2023-12-31
108,057 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
718,309 GBP2023-12-31
555,454 GBP2022-12-31
Other Creditors
Current
1,402,155 GBP2023-12-31
1,241,899 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
330,937 GBP2023-12-31
116,870 GBP2022-12-31
Creditors
Current
10,656,086 GBP2023-12-31
9,400,414 GBP2022-12-31
Bank Borrowings
Non-current
745,583 GBP2023-12-31
791,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
851,955 GBP2023-12-31
966,610 GBP2022-12-31
Other Creditors
Non-current
1,000,000 GBP2022-12-31
Creditors
Non-current
1,597,538 GBP2023-12-31
2,758,277 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
95,000 GBP2023-12-31
95,000 GBP2022-12-31
Non-current, Between one and two years
95,000 GBP2023-12-31
95,000 GBP2022-12-31
Non-current, Between two and five year
285,000 GBP2023-12-31
285,000 GBP2022-12-31
Total Borrowings
840,583 GBP2023-12-31
886,667 GBP2022-12-31
Minimum gross finance lease payments owing
1,570,264 GBP2023-12-31
1,522,064 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,725,170 GBP2023-12-31
-1,504,222 GBP2022-12-31
-1,356,344 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-69,186 GBP2023-01-01 ~ 2023-12-31
-147,878 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-402,504 GBP2023-12-31
-333,318 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
26,408,000 shares2023-12-31
26,408,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
472,627 GBP2023-12-31
513,057 GBP2022-12-31
Between one and five year
1,739,539 GBP2023-12-31
821,383 GBP2022-12-31
More than five year
403,431 GBP2023-12-31
403,431 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,615,597 GBP2023-12-31
1,737,871 GBP2022-12-31