Cost of Sales
-232,187,342 GBP2023-01-01 ~ 2023-12-31
-203,410,625 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-21,535,412 GBP2023-01-01 ~ 2023-12-31
-20,504,374 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,614,478 GBP2023-01-01 ~ 2023-12-31
4,458,206 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,648,404 GBP2023-01-01 ~ 2023-12-31
3,216,306 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
1,062,500 GBP2023-12-31
107,394 GBP2022-12-31
Property, Plant & Equipment
3,997,237 GBP2023-12-31
9,195,391 GBP2022-12-31
Fixed Assets
5,059,737 GBP2023-12-31
9,302,785 GBP2022-12-31
Debtors
22,120,463 GBP2023-12-31
12,331,049 GBP2022-12-31
Cash at bank and in hand
7,807,894 GBP2023-12-31
8,209,693 GBP2022-12-31
Current Assets
63,271,558 GBP2023-12-31
53,653,626 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-47,587,678 GBP2023-12-31
-45,808,585 GBP2022-12-31
Net Current Assets/Liabilities
15,683,880 GBP2023-12-31
7,845,041 GBP2022-12-31
Total Assets Less Current Liabilities
20,743,617 GBP2023-12-31
17,147,826 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-778,800 GBP2023-12-31
-1,945,739 GBP2022-12-31
Net Assets/Liabilities
19,595,591 GBP2023-12-31
14,947,187 GBP2022-12-31
Equity
Called up share capital
80,000 GBP2023-12-31
80,000 GBP2022-12-31
80,000 GBP2021-12-31
Retained earnings (accumulated losses)
19,515,591 GBP2023-12-31
14,867,187 GBP2022-12-31
12,335,881 GBP2021-12-31
Equity
19,595,591 GBP2023-12-31
14,947,187 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,648,404 GBP2023-01-01 ~ 2023-12-31
3,216,306 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-685,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
58,000 GBP2023-01-01 ~ 2023-12-31
55,200 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3042023-01-01 ~ 2023-12-31
2972022-01-01 ~ 2022-12-31
Wages/Salaries
9,777,512 GBP2023-01-01 ~ 2023-12-31
9,455,300 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,078 GBP2023-01-01 ~ 2023-12-31
132,695 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,055,013 GBP2023-01-01 ~ 2023-12-31
10,717,915 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
42,179 GBP2023-01-01 ~ 2023-12-31
43,755 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
114,326 GBP2023-01-01 ~ 2023-12-31
193,618 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,815,000 GBP2023-12-31
815,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
752,500 GBP2023-12-31
707,606 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
44,894 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
466,782 GBP2023-12-31
7,430,242 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,706,687 GBP2023-12-31
1,143,189 GBP2022-12-31
Improvements to leasehold property
1,310,071 GBP2023-12-31
1,275,192 GBP2022-12-31
Plant and equipment
4,513,689 GBP2023-12-31
3,936,872 GBP2022-12-31
Furniture and fittings
549,229 GBP2023-12-31
471,013 GBP2022-12-31
Computers
274,840 GBP2023-12-31
258,014 GBP2022-12-31
Motor vehicles
809,043 GBP2023-12-31
420,378 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,630,341 GBP2023-12-31
14,934,900 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-108,299 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
-7,454,620 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
42,533 GBP2023-12-31
468,917 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
625,728 GBP2023-12-31
623,228 GBP2022-12-31
Improvements to leasehold property
1,158,388 GBP2023-12-31
1,116,672 GBP2022-12-31
Plant and equipment
3,359,310 GBP2023-12-31
3,148,557 GBP2022-12-31
Furniture and fittings
177,764 GBP2023-12-31
115,178 GBP2022-12-31
Computers
257,985 GBP2023-12-31
255,561 GBP2022-12-31
Motor vehicles
11,396 GBP2023-12-31
11,396 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,633,104 GBP2023-12-31
5,739,509 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
9,168 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,500 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
41,716 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
318,808 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
62,586 GBP2023-01-01 ~ 2023-12-31
Computers
2,424 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
437,202 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-108,055 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
-543,607 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
424,249 GBP2023-12-31
6,961,325 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,080,959 GBP2023-12-31
519,961 GBP2022-12-31
Improvements to leasehold property
151,683 GBP2023-12-31
158,520 GBP2022-12-31
Plant and equipment
1,154,379 GBP2023-12-31
788,315 GBP2022-12-31
Furniture and fittings
371,465 GBP2023-12-31
355,835 GBP2022-12-31
Computers
16,855 GBP2023-12-31
2,453 GBP2022-12-31
Motor vehicles
797,647 GBP2023-12-31
408,982 GBP2022-12-31
Finished Goods/Goods for Resale
1,755,135 GBP2023-12-31
1,432,073 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,676,653 GBP2023-12-31
2,211,013 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
10,438,078 GBP2023-12-31
2,477,653 GBP2022-12-31
Other Debtors
Current
6,253,072 GBP2023-12-31
6,464,159 GBP2022-12-31
Prepayments/Accrued Income
Current
1,752,660 GBP2023-12-31
1,178,224 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
22,120,463 GBP2023-12-31
12,331,049 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
158,400 GBP2023-12-31
388,550 GBP2022-12-31
Trade Creditors/Trade Payables
Current
42,507,737 GBP2023-12-31
40,946,418 GBP2022-12-31
Corporation Tax Payable
Current
387,689 GBP2023-12-31
729,653 GBP2022-12-31
Other Taxation & Social Security Payable
Current
49,957 GBP2023-12-31
66,529 GBP2022-12-31
Other Creditors
Current
895,073 GBP2023-12-31
579,436 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,588,822 GBP2023-12-31
3,097,999 GBP2022-12-31
Creditors
Current
47,587,678 GBP2023-12-31
45,808,585 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
778,800 GBP2023-12-31
1,945,739 GBP2022-12-31
Bank Borrowings
937,200 GBP2023-12-31
2,334,289 GBP2022-12-31
Total Borrowings
Current
158,400 GBP2023-12-31
388,550 GBP2022-12-31
Non-current
778,800 GBP2023-12-31
1,945,739 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,436,705 GBP2023-12-31
1,031,527 GBP2022-12-31
Between two and five year
5,499,939 GBP2023-12-31
3,693,204 GBP2022-12-31
More than five year
13,794,175 GBP2023-12-31
15,626,199 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,730,819 GBP2023-12-31
20,350,930 GBP2022-12-31