(expand)Profit/Loss on Ordinary Activities Before Tax
6,044,617 GBP2023-01-01 ~ 2023-12-31
3,294,610 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,995,332 GBP2023-01-01 ~ 2023-12-31
2,751,203 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,995,332 GBP2023-01-01 ~ 2023-12-31
2,751,203 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
323,648 GBP2023-12-31
323,648 GBP2022-12-31
Property, Plant & Equipment
26,569,680 GBP2023-12-31
27,991,360 GBP2022-12-31
Fixed Assets - Investments
353,823 GBP2023-12-31
353,823 GBP2022-12-31
Fixed Assets
27,247,151 GBP2023-12-31
28,668,831 GBP2022-12-31
Debtors
21,966,866 GBP2023-12-31
20,933,531 GBP2022-12-31
Cash at bank and in hand
2,354,898 GBP2023-12-31
2,415,608 GBP2022-12-31
Current Assets
38,682,815 GBP2023-12-31
35,981,232 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-24,470,261 GBP2023-12-31
-24,377,581 GBP2022-12-31
Net Current Assets/Liabilities
14,212,554 GBP2023-12-31
11,603,651 GBP2022-12-31
Total Assets Less Current Liabilities
41,459,705 GBP2023-12-31
40,272,482 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,286,798 GBP2023-12-31
-6,105,332 GBP2022-12-31
Net Assets/Liabilities
35,836,587 GBP2023-12-31
31,841,255 GBP2022-12-31
Equity
Called up share capital
1,700,010 GBP2023-12-31
1,700,010 GBP2022-12-31
1,700,010 GBP2021-12-31
Retained earnings (accumulated losses)
34,136,577 GBP2023-12-31
30,141,245 GBP2022-12-31
28,890,042 GBP2021-12-31
Equity
35,836,587 GBP2023-12-31
31,841,255 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,995,332 GBP2023-01-01 ~ 2023-12-31
2,751,203 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
23,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2722023-01-01 ~ 2023-12-31
2772022-01-01 ~ 2022-12-31
Wages/Salaries
9,151,676 GBP2023-01-01 ~ 2023-12-31
7,678,458 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,112 GBP2023-01-01 ~ 2023-12-31
141,667 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,173,031 GBP2023-01-01 ~ 2023-12-31
8,612,715 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,425 GBP2023-01-01 ~ 2023-12-31
451,204 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
161,055 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
323,648 GBP2022-12-31
Intangible Assets - Gross Cost
484,703 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
161,055 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
323,648 GBP2023-12-31
323,648 GBP2022-12-31
Intangible Assets
323,648 GBP2023-12-31
323,648 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
10,505,738 GBP2023-12-31
9,944,461 GBP2022-12-31
Plant and equipment
45,144,706 GBP2023-12-31
44,386,175 GBP2022-12-31
Furniture and fittings
2,419,585 GBP2023-12-31
2,288,342 GBP2022-12-31
Computers
810,636 GBP2023-12-31
765,375 GBP2022-12-31
Motor vehicles
493,341 GBP2023-12-31
448,735 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
59,374,006 GBP2023-12-31
57,833,088 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 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
-56,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-56,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,696,437 GBP2023-12-31
1,580,620 GBP2022-12-31
Plant and equipment
28,057,537 GBP2023-12-31
25,341,289 GBP2022-12-31
Furniture and fittings
2,152,984 GBP2023-12-31
2,073,204 GBP2022-12-31
Computers
661,014 GBP2023-12-31
616,254 GBP2022-12-31
Motor vehicles
236,354 GBP2023-12-31
230,361 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
32,804,326 GBP2023-12-31
29,841,728 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
115,817 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
2,716,248 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
79,780 GBP2023-01-01 ~ 2023-12-31
Computers
44,760 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
61,312 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,017,917 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 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
-55,319 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-55,319 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,809,301 GBP2023-12-31
8,363,841 GBP2022-12-31
Plant and equipment
17,087,169 GBP2023-12-31
19,044,886 GBP2022-12-31
Furniture and fittings
266,601 GBP2023-12-31
215,138 GBP2022-12-31
Computers
149,622 GBP2023-12-31
149,121 GBP2022-12-31
Motor vehicles
256,987 GBP2023-12-31
218,374 GBP2022-12-31
Other Investments Other Than Loans
Non-current
353,823 GBP2023-12-31
353,823 GBP2022-12-31
Finished Goods/Goods for Resale
7,114,046 GBP2023-12-31
6,548,463 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
13,918,736 GBP2023-12-31
14,129,973 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
210,972 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,734,372 GBP2023-12-31
5,085,190 GBP2022-12-31
Other Debtors
Current
1,455,618 GBP2023-12-31
724,607 GBP2022-12-31
Prepayments/Accrued Income
Current
858,140 GBP2023-12-31
782,789 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
21,966,866 GBP2023-12-31
20,933,531 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
238,682 GBP2023-12-31
238,682 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,544,813 GBP2023-12-31
2,730,645 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,968,046 GBP2023-12-31
6,845,409 GBP2022-12-31
Amounts owed to group undertakings
Current
947,475 GBP2023-12-31
1,120,055 GBP2022-12-31
Corporation Tax Payable
Current
292,296 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,454,422 GBP2023-12-31
1,528,669 GBP2022-12-31
Other Creditors
Current
296,561 GBP2023-12-31
305,740 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,794,252 GBP2023-12-31
3,620,424 GBP2022-12-31
Creditors
Current
24,470,261 GBP2023-12-31
24,377,581 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
159,276 GBP2023-12-31
395,122 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,127,522 GBP2023-12-31
5,646,964 GBP2022-12-31
Creditors
Non-current
3,286,798 GBP2023-12-31
6,105,332 GBP2022-12-31
Bank Borrowings
397,958 GBP2023-12-31
633,804 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
2,544,813 GBP2023-12-31
2,730,645 GBP2022-12-31
Minimum gross finance lease payments owing
5,672,335 GBP2023-12-31
8,377,609 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
13,246 GBP2023-12-31
26,890 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
17,000,080 shares2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2023-12-31
Par Value of Share
Class 2 ordinary share
10 GBP2023-01-01 ~ 2023-12-31
Equity
Called up share capital
1,700,010 GBP2023-12-31
1,700,010 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
672,748 GBP2023-12-31
722,183 GBP2022-12-31
Between two and five year
1,128,975 GBP2023-12-31
1,507,274 GBP2022-12-31
More than five year
1,898,667 GBP2023-12-31
2,154,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,700,390 GBP2023-12-31
4,384,124 GBP2022-12-31