(expand)Administrative Expenses
-29,340,727 GBP2023-01-01 ~ 2023-12-31
-26,664,685 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
7,221,092 GBP2023-01-01 ~ 2023-12-31
7,956,323 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
263,054 GBP2023-01-01 ~ 2023-12-31
174,908 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-567,457 GBP2023-01-01 ~ 2023-12-31
-185,922 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,916,689 GBP2023-01-01 ~ 2023-12-31
7,945,309 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
55,933,378 GBP2023-12-31
51,656,416 GBP2022-12-31
46,044,689 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,226,217 GBP2023-01-01 ~ 2023-12-31
6,328,369 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-949,255 GBP2023-01-01 ~ 2023-12-31
-716,642 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
505,275 GBP2023-12-31
790,929 GBP2022-12-31
Property, Plant & Equipment
44,920,744 GBP2023-12-31
28,515,826 GBP2022-12-31
Fixed Assets - Investments
2,707 GBP2023-12-31
Fixed Assets
45,428,726 GBP2023-12-31
29,306,755 GBP2022-12-31
Total Inventories
7,652,370 GBP2023-12-31
8,443,904 GBP2022-12-31
Debtors
Current
31,687,236 GBP2023-12-31
32,246,466 GBP2022-12-31
Cash at bank and in hand
4,515,698 GBP2023-12-31
9,868,415 GBP2022-12-31
Current Assets
43,855,304 GBP2023-12-31
50,558,785 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-18,970,296 GBP2023-12-31
-14,922,024 GBP2022-12-31
Net Current Assets/Liabilities
24,885,008 GBP2023-12-31
35,636,761 GBP2022-12-31
Total Assets Less Current Liabilities
70,313,734 GBP2023-12-31
64,943,516 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-407,273 GBP2023-12-31
-922,828 GBP2022-12-31
Net Assets/Liabilities
65,933,378 GBP2023-12-31
61,656,417 GBP2022-12-31
Equity
Called up share capital
10,000,000 GBP2023-12-31
10,000,000 GBP2022-12-31
Equity
65,933,378 GBP2023-12-31
61,656,417 GBP2022-12-31
Profit/Loss
5,226,217 GBP2023-01-01 ~ 2023-12-31
6,328,369 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
2,749,907 GBP2023-01-01 ~ 2023-12-31
3,091,441 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
517,603 GBP2023-12-31
8,526,111 GBP2022-12-31
6,411,007 GBP2022-01-01
Bank Overdrafts
-3,998,095 GBP2023-12-31
-1,342,304 GBP2022-12-31
Audit Fees/Expenses
46,250 GBP2023-01-01 ~ 2023-12-31
40,650 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
22,381,334 GBP2023-01-01 ~ 2023-12-31
20,467,638 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
2,387,383 GBP2023-01-01 ~ 2023-12-31
2,206,447 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
26,058,209 GBP2023-01-01 ~ 2023-12-31
23,901,929 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,345,960 GBP2023-01-01 ~ 2023-12-31
954,601 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,516,358 GBP2023-01-01 ~ 2023-12-31
610,271 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,626,843 GBP2023-01-01 ~ 2023-12-31
1,509,609 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,405,203 GBP2023-12-31
2,282,727 GBP2022-12-31
Goodwill
11,964,282 GBP2023-12-31
11,964,282 GBP2022-12-31
Intangible Assets - Gross Cost
14,369,485 GBP2023-12-31
14,247,009 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,976,720 GBP2023-12-31
1,731,125 GBP2022-12-31
Goodwill
11,887,490 GBP2023-12-31
11,724,955 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
13,864,210 GBP2023-12-31
13,456,080 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
408,130 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
428,483 GBP2023-12-31
551,602 GBP2022-12-31
Goodwill
76,792 GBP2023-12-31
239,327 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
11,963,401 GBP2023-12-31
10,526,820 GBP2022-12-31
Plant and equipment
54,120,201 GBP2023-12-31
51,644,685 GBP2022-12-31
Furniture and fittings
3,469,989 GBP2023-12-31
3,162,127 GBP2022-12-31
Office equipment
20,144,769 GBP2023-12-31
5,253,659 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
89,698,360 GBP2023-12-31
70,587,291 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-169,103 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-952 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-170,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-122,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
39,176,873 GBP2022-12-31
Furniture and fittings
2,112,268 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
42,071,465 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,339,157 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
164,832 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
2,749,907 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-43,740 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-16 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,756 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
41,472,290 GBP2023-12-31
Furniture and fittings
2,277,084 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
44,777,616 GBP2023-12-31
Property, Plant & Equipment
Buildings
10,935,159 GBP2023-12-31
9,744,497 GBP2022-12-31
Plant and equipment
12,647,911 GBP2023-12-31
12,467,812 GBP2022-12-31
Furniture and fittings
1,192,905 GBP2023-12-31
1,049,859 GBP2022-12-31
Office equipment
20,144,769 GBP2023-12-31
5,253,659 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,488,548 GBP2023-12-31
4,139,724 GBP2022-12-31
Raw materials and consumables
5,755,642 GBP2023-12-31
5,989,003 GBP2022-12-31
Value of work in progress
375,582 GBP2023-12-31
383,904 GBP2022-12-31
Finished Goods/Goods for Resale
1,521,146 GBP2023-12-31
2,070,997 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
25,009,329 GBP2023-12-31
29,404,778 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,076,989 GBP2023-12-31
Other Debtors
Current
285,134 GBP2023-12-31
847,274 GBP2022-12-31
Prepayments/Accrued Income
Current
1,546,537 GBP2023-12-31
1,745,850 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
2,125,051 GBP2023-12-31
248,564 GBP2022-12-31
Bank Overdrafts
Current
3,998,095 GBP2023-12-31
1,342,304 GBP2022-12-31
Bank Borrowings
Current
3,894,446 GBP2023-12-31
1,685,713 GBP2022-12-31
Other Remaining Borrowings
Current
461,904 GBP2023-12-31
637,028 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,905,845 GBP2023-12-31
7,040,406 GBP2022-12-31
Amounts owed to group undertakings
Current
2,708 GBP2023-12-31
Taxation/Social Security Payable
Current
2,221,052 GBP2023-12-31
2,201,361 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,486,246 GBP2023-12-31
2,015,212 GBP2022-12-31
Creditors
Current
18,970,296 GBP2023-12-31
14,922,024 GBP2022-12-31
Bank Borrowings
Non-current
53,651 GBP2022-12-31
Other Remaining Borrowings
Non-current
407,273 GBP2023-12-31
869,177 GBP2022-12-31
Creditors
Non-current
407,273 GBP2023-12-31
922,828 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
3,894,446 GBP2023-12-31
1,685,713 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
4,356,350 GBP2023-12-31
2,322,741 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
53,651 GBP2022-12-31
Total Borrowings
4,763,623 GBP2023-12-31
3,245,569 GBP2022-12-31
Net Deferred Tax Liability/Asset
3,973,083 GBP2023-12-31
2,364,271 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,608,812 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
4,039,009 GBP2023-12-31
2,476,373 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000,000 shares2023-12-31
10,000,000 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
870,000 GBP2023-12-31
870,000 GBP2022-12-31
Between one and five year
1,742,384 GBP2023-12-31
2,612,384 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,612,384 GBP2023-12-31
3,482,384 GBP2022-12-31