Average Number of Employees
942023-01-01 ~ 2023-12-31
1152022-01-01 ~ 2022-12-31
Turnover/Revenue
11,296,451 GBP2023-01-01 ~ 2023-12-31
18,676,309 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,155,706 GBP2023-01-01 ~ 2023-12-31
-17,613,492 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-1,859,255 GBP2023-01-01 ~ 2023-12-31
1,062,817 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,097,220 GBP2023-01-01 ~ 2023-12-31
-6,730,911 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-6,945,218 GBP2023-01-01 ~ 2023-12-31
-5,356,901 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,670 GBP2023-01-01 ~ 2023-12-31
1,270 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,940,548 GBP2023-01-01 ~ 2023-12-31
-5,355,631 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-6,865,187 GBP2023-01-01 ~ 2023-12-31
-4,936,490 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-6,902,293 GBP2023-01-01 ~ 2023-12-31
-5,715,373 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,786,146 GBP2023-12-31
3,040,069 GBP2022-12-31
Fixed Assets - Investments
166,778 GBP2023-12-31
166,778 GBP2022-12-31
Fixed Assets
2,952,924 GBP2023-12-31
3,206,847 GBP2022-12-31
Total Inventories
50,281 GBP2023-12-31
60,642 GBP2022-12-31
Debtors
Current
4,037,527 GBP2023-12-31
5,943,624 GBP2022-12-31
Cash at bank and in hand
576,116 GBP2023-12-31
976,583 GBP2022-12-31
Current Assets
4,663,924 GBP2023-12-31
6,980,849 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,909,826 GBP2023-12-31
-9,578,381 GBP2022-12-31
Net Current Assets/Liabilities
-9,245,902 GBP2023-12-31
-2,597,532 GBP2022-12-31
Net Assets/Liabilities
-6,292,978 GBP2023-12-31
609,315 GBP2022-12-31
Equity
Called up share capital
10,025 GBP2023-12-31
10,025 GBP2022-12-31
10,025 GBP2022-01-01
Share premium
73,148 GBP2023-12-31
73,148 GBP2022-12-31
73,148 GBP2022-01-01
Capital redemption reserve
71 GBP2023-12-31
71 GBP2022-12-31
71 GBP2022-01-01
Other miscellaneous reserve
1,136,120 GBP2022-12-31
774,367 GBP2022-01-01
Retained earnings (accumulated losses)
-6,376,222 GBP2023-12-31
-610,049 GBP2022-12-31
5,105,324 GBP2022-01-01
Equity
-6,292,978 GBP2023-12-31
609,315 GBP2022-12-31
5,962,935 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-6,865,187 GBP2023-01-01 ~ 2023-12-31
-4,936,490 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-6,902,293 GBP2023-01-01 ~ 2023-12-31
-5,715,373 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
1,136,120 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
361,753 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
100,000 GBP2023-01-01 ~ 2023-12-31
110,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,624,691 GBP2023-01-01 ~ 2023-12-31
4,440,757 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
354,948 GBP2023-01-01 ~ 2023-12-31
451,588 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,151,698 GBP2023-01-01 ~ 2023-12-31
5,107,859 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
72,002 GBP2023-01-01 ~ 2023-12-31
798,386 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,631,029 GBP2023-01-01 ~ 2023-12-31
-1,017,570 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,545,453 GBP2023-12-31
3,319,061 GBP2022-12-31
Furniture and fittings
335,378 GBP2023-12-31
326,365 GBP2022-12-31
Office equipment
540,279 GBP2023-12-31
508,252 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,541,150 GBP2023-12-31
6,265,563 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,219,477 GBP2022-12-31
Furniture and fittings
167,190 GBP2022-12-31
Office equipment
254,572 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,225,494 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
326,336 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
23,183 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
45,515 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
529,510 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,545,813 GBP2023-12-31
Furniture and fittings
190,373 GBP2023-12-31
Office equipment
300,087 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,755,004 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
999,640 GBP2023-12-31
1,099,584 GBP2022-12-31
Furniture and fittings
145,005 GBP2023-12-31
159,175 GBP2022-12-31
Office equipment
240,192 GBP2023-12-31
253,680 GBP2022-12-31
Raw materials and consumables
50,281 GBP2023-12-31
60,642 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,355,256 GBP2023-12-31
2,511,034 GBP2022-12-31
Other Debtors
Current
617,152 GBP2023-12-31
1,242,556 GBP2022-12-31
Prepayments/Accrued Income
Current
2,065,119 GBP2023-12-31
2,190,034 GBP2022-12-31
Bank Overdrafts
-3,566 GBP2023-12-31
Cash and Cash Equivalents
572,550 GBP2023-12-31
976,583 GBP2022-12-31
Bank Overdrafts
Current
3,566 GBP2023-12-31
Trade Creditors/Trade Payables
Current
748,372 GBP2023-12-31
737,689 GBP2022-12-31
Amounts owed to group undertakings
Current
10,735,804 GBP2023-12-31
5,597,669 GBP2022-12-31
Taxation/Social Security Payable
Current
118,438 GBP2023-12-31
179,164 GBP2022-12-31
Other Creditors
Current
189,847 GBP2023-12-31
110,166 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,113,799 GBP2023-12-31
2,953,693 GBP2022-12-31
Creditors
Current
13,909,826 GBP2023-12-31
9,578,381 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
423,000 shares2023-12-31
423,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
408,200 shares2023-12-31
408,200 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
171,300 shares2023-12-31
171,300 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
342,340 GBP2023-12-31
313,227 GBP2022-12-31
Between one and five year
1,369,360 GBP2023-12-31
687,133 GBP2022-12-31
More than five year
770,265 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,481,965 GBP2023-12-31
1,000,360 GBP2022-12-31