Cost of Sales
-4,378,422 GBP2023-01-01 ~ 2023-12-31
-3,961,339 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,154,790 GBP2023-01-01 ~ 2023-12-31
-1,401,107 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
93,637 GBP2023-01-01 ~ 2023-12-31
-778,807 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-889 GBP2023-01-01 ~ 2023-12-31
234,261 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
92,748 GBP2023-01-01 ~ 2023-12-31
-544,546 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,944,459 GBP2023-12-31
1,720,792 GBP2022-12-31
Fixed Assets - Investments
90 GBP2023-12-31
2,730 GBP2022-12-31
Fixed Assets
1,944,549 GBP2023-12-31
1,723,522 GBP2022-12-31
Debtors
2,555,938 GBP2023-12-31
2,894,244 GBP2022-12-31
Current assets - Investments
529 GBP2023-12-31
4,422 GBP2022-12-31
Cash at bank and in hand
77,036 GBP2023-12-31
50,941 GBP2022-12-31
Current Assets
3,950,165 GBP2023-12-31
4,281,876 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,070,036 GBP2023-12-31
-5,616,916 GBP2022-12-31
Net Current Assets/Liabilities
-1,119,871 GBP2023-12-31
-1,335,040 GBP2022-12-31
Total Assets Less Current Liabilities
824,678 GBP2023-12-31
388,482 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,053,871 GBP2023-12-31
-710,423 GBP2022-12-31
Net Assets/Liabilities
-229,193 GBP2023-12-31
-321,941 GBP2022-12-31
Equity
Called up share capital
3 GBP2023-12-31
3 GBP2022-12-31
3 GBP2021-12-31
Revaluation reserve
295,940 GBP2023-12-31
295,940 GBP2022-12-31
295,940 GBP2021-12-31
Retained earnings (accumulated losses)
-525,136 GBP2023-12-31
-617,884 GBP2022-12-31
-73,338 GBP2021-12-31
Equity
-229,193 GBP2023-12-31
-321,941 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
92,748 GBP2023-01-01 ~ 2023-12-31
-544,546 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
482023-01-01 ~ 2023-12-31
382022-01-01 ~ 2022-12-31
Wages/Salaries
1,719,739 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,251 GBP2023-01-01 ~ 2023-12-31
31,388 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,965,294 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
115,345 GBP2023-01-01 ~ 2023-12-31
115,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
889 GBP2023-01-01 ~ 2023-12-31
-234,261 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,260,000 GBP2023-12-31
1,260,000 GBP2022-12-31
Improvements to leasehold property
106,690 GBP2023-12-31
95,690 GBP2022-12-31
Plant and equipment
1,498,519 GBP2023-12-31
1,336,762 GBP2022-12-31
Furniture and fittings
92,115 GBP2023-12-31
91,408 GBP2022-12-31
Computers
190,324 GBP2023-12-31
185,093 GBP2022-12-31
Motor vehicles
71,822 GBP2023-12-31
71,822 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,219,470 GBP2023-12-31
3,040,775 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-275,592 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-275,592 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Improvements to leasehold property
38,595 GBP2023-12-31
29,305 GBP2022-12-31
Plant and equipment
894,800 GBP2023-12-31
955,183 GBP2022-12-31
Furniture and fittings
91,051 GBP2023-12-31
89,531 GBP2022-12-31
Computers
184,229 GBP2023-12-31
181,465 GBP2022-12-31
Motor vehicles
66,336 GBP2023-12-31
64,499 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,275,011 GBP2023-12-31
1,319,983 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
9,290 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
98,970 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,520 GBP2023-01-01 ~ 2023-12-31
Computers
2,764 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,837 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
114,381 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-159,353 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-159,353 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,260,000 GBP2023-12-31
1,260,000 GBP2022-12-31
Improvements to leasehold property
68,095 GBP2023-12-31
66,385 GBP2022-12-31
Plant and equipment
603,719 GBP2023-12-31
381,579 GBP2022-12-31
Furniture and fittings
1,064 GBP2023-12-31
1,877 GBP2022-12-31
Computers
6,095 GBP2023-12-31
3,628 GBP2022-12-31
Motor vehicles
5,486 GBP2023-12-31
7,323 GBP2022-12-31
Amounts invested in assets
Non-current
90 GBP2023-12-31
2,730 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
845,849 GBP2023-12-31
1,221,333 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
33,922 GBP2023-12-31
33,922 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,051,081 GBP2023-12-31
921,219 GBP2022-12-31
Other Debtors
Current
277,407 GBP2023-12-31
362,862 GBP2022-12-31
Prepayments/Accrued Income
Current
25,942 GBP2023-12-31
32,282 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
321,737 GBP2023-12-31
322,626 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,555,938 GBP2023-12-31
2,894,244 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
17,038 GBP2023-12-31
16,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
101,790 GBP2023-12-31
19,575 GBP2022-12-31
Trade Creditors/Trade Payables
Current
431,223 GBP2023-12-31
757,456 GBP2022-12-31
Amounts owed to group undertakings
Current
3,749,375 GBP2023-12-31
3,535,511 GBP2022-12-31
Other Taxation & Social Security Payable
Current
166,709 GBP2023-12-31
63,642 GBP2022-12-31
Other Creditors
Current
307,882 GBP2023-12-31
433,883 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
296,019 GBP2023-12-31
790,849 GBP2022-12-31
Creditors
Current
5,070,036 GBP2023-12-31
5,616,916 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
692,087 GBP2023-12-31
695,175 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
361,784 GBP2023-12-31
15,248 GBP2022-12-31
Creditors
Non-current
1,053,871 GBP2023-12-31
710,423 GBP2022-12-31
Bank Borrowings
709,125 GBP2023-12-31
711,175 GBP2022-12-31
Total Borrowings
Current
17,038 GBP2023-12-31
16,000 GBP2022-12-31
Non-current
692,087 GBP2023-12-31
695,175 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
112,427 GBP2023-12-31
19,575 GBP2022-12-31
Minimum gross finance lease payments owing
463,574 GBP2023-12-31
34,823 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,607 GBP2023-12-31
52,700 GBP2022-12-31
Between two and five year
113,773 GBP2023-12-31
146,707 GBP2022-12-31
More than five year
0 GBP2023-12-31
18,673 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
165,380 GBP2023-12-31
218,080 GBP2022-12-31