Average Number of Employees
402023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Intangible Assets
2,347,275 GBP2023-12-31
2,929,175 GBP2022-12-31
Property, Plant & Equipment
11,203,665 GBP2023-12-31
11,019,017 GBP2022-12-31
Fixed Assets
13,550,940 GBP2023-12-31
13,948,192 GBP2022-12-31
Total Inventories
838,609 GBP2023-12-31
1,101,562 GBP2022-12-31
Debtors
Current
993,413 GBP2023-12-31
722,167 GBP2022-12-31
Cash at bank and in hand
6,418,681 GBP2023-12-31
5,385,416 GBP2022-12-31
Current Assets
8,250,703 GBP2023-12-31
7,209,145 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,332,773 GBP2023-12-31
-4,932,065 GBP2022-12-31
Net Current Assets/Liabilities
2,917,930 GBP2023-12-31
2,277,080 GBP2022-12-31
Total Assets Less Current Liabilities
16,468,870 GBP2023-12-31
16,225,272 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,189,344 GBP2023-12-31
-5,660,489 GBP2022-12-31
Net Assets/Liabilities
10,824,526 GBP2023-12-31
10,079,583 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
10,824,426 GBP2023-12-31
10,079,483 GBP2022-12-31
Equity
10,824,526 GBP2023-12-31
10,079,583 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
5,819,000 GBP2023-12-31
5,819,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,471,725 GBP2023-12-31
2,889,825 GBP2022-12-31
Intangible Assets
Goodwill
2,347,275 GBP2023-12-31
2,929,175 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
8,563,781 GBP2023-12-31
8,388,875 GBP2022-12-31
Plant and equipment
2,983,920 GBP2023-12-31
2,863,440 GBP2022-12-31
Motor vehicles
223,166 GBP2023-12-31
246,562 GBP2022-12-31
Furniture and fittings
31,480 GBP2023-12-31
31,480 GBP2022-12-31
Other
819,621 GBP2023-12-31
646,814 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,411,984 GBP2023-12-31
12,967,187 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-43,750 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-176,585 GBP2023-01-01 ~ 2023-12-31
Other
-105,667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-326,002 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,471,021 GBP2022-12-31
Motor vehicles
82,296 GBP2022-12-31
Furniture and fittings
30,683 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,948,172 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
223,158 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
38,608 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
199 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
401,653 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-32,584 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-55,596 GBP2023-01-01 ~ 2023-12-31
Other
-53,326 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-141,506 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,661,595 GBP2023-12-31
Motor vehicles
65,308 GBP2023-12-31
Furniture and fittings
30,882 GBP2023-12-31
Other
348,468 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,208,319 GBP2023-12-31
Property, Plant & Equipment
Buildings
8,461,715 GBP2023-12-31
8,288,199 GBP2022-12-31
Plant and equipment
1,322,325 GBP2023-12-31
1,392,420 GBP2022-12-31
Motor vehicles
157,858 GBP2023-12-31
164,267 GBP2022-12-31
Furniture and fittings
598 GBP2023-12-31
797 GBP2022-12-31
Other
471,153 GBP2023-12-31
383,318 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
673,773 GBP2023-12-31
533,941 GBP2022-12-31
Prepayments/Accrued Income
Current
319,640 GBP2023-12-31
188,226 GBP2022-12-31
Bank Borrowings
Current
384,386 GBP2023-12-31
347,161 GBP2022-12-31
Trade Creditors/Trade Payables
Current
542,268 GBP2023-12-31
495,013 GBP2022-12-31
Corporation Tax Payable
Current
220,439 GBP2023-12-31
290,883 GBP2022-12-31
Taxation/Social Security Payable
Current
481,829 GBP2023-12-31
453,088 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
109,849 GBP2023-12-31
96,002 GBP2022-12-31
Other Creditors
Current
481,231 GBP2023-12-31
308,973 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,112,771 GBP2023-12-31
2,940,945 GBP2022-12-31
Creditors
Current
5,332,773 GBP2023-12-31
4,932,065 GBP2022-12-31
Bank Borrowings
Non-current
5,019,737 GBP2023-12-31
5,430,363 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
169,607 GBP2023-12-31
230,126 GBP2022-12-31
Creditors
Non-current
5,189,344 GBP2023-12-31
5,660,489 GBP2022-12-31
Net Deferred Tax Liability/Asset
-455,000 GBP2023-12-31
-485,200 GBP2022-12-31
-370,624 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
30,200 GBP2023-01-01 ~ 2023-12-31
-114,576 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-455,000 GBP2023-12-31
-485,200 GBP2022-12-31