Cost of Sales
-36,508,272 GBP2023-01-01 ~ 2023-12-31
-30,792,830 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,047,910 GBP2023-01-01 ~ 2023-12-31
-1,979,308 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,255,050 GBP2023-01-01 ~ 2023-12-31
-6,190,781 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,359,120 GBP2023-01-01 ~ 2023-12-31
4,682,515 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,936,812 GBP2023-01-01 ~ 2023-12-31
4,040,339 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
7,900,463 GBP2023-12-31
3,963,651 GBP2022-12-31
7,157,092 GBP2021-12-31
Dividends Paid
0 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-7,233,780 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
10,413,263 GBP2023-12-31
10,810,089 GBP2022-12-31
Debtors
10,366,964 GBP2023-12-31
4,806,547 GBP2022-12-31
Cash at bank and in hand
4,866,433 GBP2023-12-31
9,879,220 GBP2022-12-31
Current Assets
17,213,800 GBP2023-12-31
16,657,584 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,256,286 GBP2023-12-31
-11,155,595 GBP2022-12-31
Net Current Assets/Liabilities
3,957,514 GBP2023-12-31
5,501,989 GBP2022-12-31
Total Assets Less Current Liabilities
14,370,777 GBP2023-12-31
16,312,078 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,932,634 GBP2023-12-31
-11,994,427 GBP2022-12-31
Net Assets/Liabilities
7,901,463 GBP2023-12-31
3,964,651 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Equity
7,901,463 GBP2023-12-31
3,964,651 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,936,812 GBP2023-01-01 ~ 2023-12-31
4,040,339 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
31,000 GBP2023-01-01 ~ 2023-12-31
27,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
732023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Wages/Salaries
2,898,698 GBP2023-01-01 ~ 2023-12-31
2,162,660 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
213,044 GBP2023-01-01 ~ 2023-12-31
165,591 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,393,480 GBP2023-01-01 ~ 2023-12-31
2,553,098 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
666,808 GBP2023-01-01 ~ 2023-12-31
774,629 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
183,680 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,325,870 GBP2023-12-31
6,186,077 GBP2022-12-31
Plant and equipment
9,288,152 GBP2023-12-31
8,575,722 GBP2022-12-31
Computers
356,809 GBP2023-12-31
315,087 GBP2022-12-31
Motor vehicles
43,028 GBP2023-12-31
43,028 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,013,859 GBP2023-12-31
15,119,914 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,075,816 GBP2023-12-31
649,570 GBP2022-12-31
Plant and equipment
4,185,001 GBP2023-12-31
3,350,580 GBP2022-12-31
Computers
305,193 GBP2023-12-31
277,900 GBP2022-12-31
Motor vehicles
34,586 GBP2023-12-31
31,775 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,600,596 GBP2023-12-31
4,309,825 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
426,246 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
834,421 GBP2023-01-01 ~ 2023-12-31
Computers
27,293 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,290,771 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,250,054 GBP2023-12-31
5,536,507 GBP2022-12-31
Plant and equipment
5,103,151 GBP2023-12-31
5,225,142 GBP2022-12-31
Computers
51,616 GBP2023-12-31
37,187 GBP2022-12-31
Motor vehicles
8,442 GBP2023-12-31
11,253 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,826,922 GBP2023-12-31
3,977,481 GBP2022-12-31
Other Debtors
Current
218,554 GBP2023-12-31
801,606 GBP2022-12-31
Prepayments/Accrued Income
Current
321,488 GBP2023-12-31
27,460 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,366,964 GBP2023-12-31
4,806,547 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
17,517 GBP2023-12-31
40,017 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
3,537 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,322,487 GBP2023-12-31
2,850,573 GBP2022-12-31
Amounts owed to group undertakings
Current
7,760,777 GBP2023-12-31
7,674,217 GBP2022-12-31
Corporation Tax Payable
Current
447,168 GBP2023-12-31
56,163 GBP2022-12-31
Other Taxation & Social Security Payable
Current
89,536 GBP2023-12-31
64,445 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
618,801 GBP2023-12-31
466,643 GBP2022-12-31
Creditors
Current
13,256,286 GBP2023-12-31
11,155,595 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
17,517 GBP2022-12-31
Amounts owed to group undertakings
Non-current
5,932,634 GBP2023-12-31
11,976,910 GBP2022-12-31
Creditors
Non-current
5,932,634 GBP2023-12-31
11,994,427 GBP2022-12-31
Bank Borrowings
17,517 GBP2023-12-31
57,534 GBP2022-12-31
Total Borrowings
Current
17,517 GBP2023-12-31
40,017 GBP2022-12-31
Non-current
0 GBP2023-12-31
17,517 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
4,629 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
0 GBP2023-12-31
3,537 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
416,502 GBP2023-12-31
200,877 GBP2022-12-31
Between two and five year
2,451,623 GBP2023-12-31
292,662 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,868,125 GBP2023-12-31
493,539 GBP2022-12-31