Average Number of Employees
672023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Turnover/Revenue
7,277,833 GBP2023-01-01 ~ 2023-12-31
6,687,929 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,883,295 GBP2023-01-01 ~ 2023-12-31
-4,988,348 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,394,538 GBP2023-01-01 ~ 2023-12-31
1,699,581 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,392,320 GBP2023-01-01 ~ 2023-12-31
-1,747,730 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
107,506 GBP2023-01-01 ~ 2023-12-31
116,027 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
38,200 GBP2023-01-01 ~ 2023-12-31
63,993 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
38,726 GBP2023-01-01 ~ 2023-12-31
-95,957 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
587,829 GBP2023-12-31
705,408 GBP2022-12-31
Property, Plant & Equipment
2,438,192 GBP2023-12-31
2,859,406 GBP2022-12-31
Fixed Assets
3,026,021 GBP2023-12-31
3,564,814 GBP2022-12-31
Total Inventories
1,114,343 GBP2023-12-31
1,057,692 GBP2022-12-31
Debtors
Current
4,095,567 GBP2023-12-31
3,847,638 GBP2022-12-31
Cash at bank and in hand
30,546 GBP2023-12-31
73,587 GBP2022-12-31
Current Assets
5,240,456 GBP2023-12-31
4,978,917 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,150,002 GBP2023-12-31
-3,074,028 GBP2022-12-31
Net Current Assets/Liabilities
2,090,454 GBP2023-12-31
1,904,889 GBP2022-12-31
Total Assets Less Current Liabilities
5,116,475 GBP2023-12-31
5,469,703 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-642,492 GBP2023-12-31
-946,120 GBP2022-12-31
Net Assets/Liabilities
3,857,754 GBP2023-12-31
3,819,028 GBP2022-12-31
Equity
Called up share capital
67 GBP2023-12-31
67 GBP2022-12-31
67 GBP2022-01-01
Capital redemption reserve
33 GBP2023-12-31
33 GBP2022-12-31
33 GBP2022-01-01
Retained earnings (accumulated losses)
3,857,654 GBP2023-12-31
3,818,928 GBP2022-12-31
3,914,885 GBP2022-01-01
Equity
3,857,754 GBP2023-12-31
3,819,028 GBP2022-12-31
3,914,985 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
38,726 GBP2023-01-01 ~ 2023-12-31
-95,957 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
38,726 GBP2023-01-01 ~ 2023-12-31
-95,957 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
38,726 GBP2023-01-01 ~ 2023-12-31
-95,957 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Office equipment
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,700 GBP2023-01-01 ~ 2023-12-31
14,995 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,246,470 GBP2023-01-01 ~ 2023-12-31
2,189,362 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
225,345 GBP2023-01-01 ~ 2023-12-31
226,642 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,534,279 GBP2023-01-01 ~ 2023-12-31
2,474,708 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-109,182 GBP2023-01-01 ~ 2023-12-31
237,645 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
8,985 GBP2023-01-01 ~ 2023-12-31
12,159 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,175,794 GBP2023-12-31
1,175,794 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
587,965 GBP2023-12-31
470,386 GBP2022-12-31
Intangible Assets
Goodwill
587,829 GBP2023-12-31
705,408 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,238,549 GBP2023-12-31
7,275,448 GBP2022-12-31
Motor vehicles
15,853 GBP2023-12-31
15,853 GBP2022-12-31
Office equipment
289,094 GBP2023-12-31
265,206 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,346,097 GBP2023-12-31
8,359,108 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-170,190 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-170,190 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,679,276 GBP2022-12-31
Motor vehicles
14,029 GBP2022-12-31
Office equipment
163,198 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,499,702 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
249,536 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
456 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
38,514 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
340,392 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
138,113 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
155,061 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-87,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,979,675 GBP2023-12-31
Motor vehicles
14,485 GBP2023-12-31
Office equipment
218,660 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,907,905 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
2,258,874 GBP2023-12-31
2,596,172 GBP2022-12-31
Motor vehicles
1,368 GBP2023-12-31
1,824 GBP2022-12-31
Office equipment
70,434 GBP2023-12-31
102,008 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
782,640 GBP2023-12-31
1,077,771 GBP2022-12-31
Under hire purchased contracts or finance leases
782,640 GBP2023-12-31
1,094,719 GBP2022-12-31
Raw materials and consumables
67,417 GBP2023-12-31
56,802 GBP2022-12-31
Value of work in progress
300,570 GBP2023-12-31
358,638 GBP2022-12-31
Finished Goods/Goods for Resale
746,356 GBP2023-12-31
642,252 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,502,067 GBP2023-12-31
1,346,481 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,453,116 GBP2023-12-31
2,417,286 GBP2022-12-31
Prepayments/Accrued Income
Current
140,384 GBP2023-12-31
83,871 GBP2022-12-31
Cash and Cash Equivalents
30,546 GBP2023-12-31
73,587 GBP2022-12-31
Bank Borrowings
Current
255,000 GBP2023-12-31
255,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
631,912 GBP2023-12-31
760,640 GBP2022-12-31
Corporation Tax Payable
Current
99,800 GBP2023-12-31
Amounts owed to group undertakings
Current
256,624 GBP2023-12-31
356,552 GBP2022-12-31
Taxation/Social Security Payable
Current
230,929 GBP2023-12-31
226,456 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
342,940 GBP2023-12-31
355,780 GBP2022-12-31
Other Creditors
Current
21,138 GBP2023-12-31
14,889 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
153,691 GBP2023-12-31
255,365 GBP2022-12-31
Creditors
Current
3,150,002 GBP2023-12-31
3,074,028 GBP2022-12-31
Bank Borrowings
Non-current
21,250 GBP2023-12-31
276,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
621,242 GBP2023-12-31
669,870 GBP2022-12-31
Creditors
Non-current
642,492 GBP2023-12-31
946,120 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
255,000 GBP2023-12-31
255,000 GBP2022-12-31
Non-current, Between one and two years
21,250 GBP2023-12-31
255,000 GBP2022-12-31
Non-current, Between two and five year
21,250 GBP2022-12-31
Total Borrowings
276,250 GBP2023-12-31
531,250 GBP2022-12-31
Minimum gross finance lease payments owing
964,183 GBP2023-12-31
1,025,650 GBP2022-12-31
Net Deferred Tax Liability/Asset
-580,729 GBP2023-12-31
-681,055 GBP2022-12-31
-452,188 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
100,326 GBP2023-01-01 ~ 2023-12-31
-228,867 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-580,786 GBP2023-12-31
-693,030 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
67 shares2023-12-31
67 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
171,102 GBP2023-12-31
178,613 GBP2022-12-31
Between one and five year
651,463 GBP2023-12-31
837,970 GBP2022-12-31
More than five year
1,126,667 GBP2023-12-31
1,280,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,949,232 GBP2023-12-31
2,296,583 GBP2022-12-31