Cost of Sales
-27,196,197 GBP2023-01-01 ~ 2023-12-31
-19,350,503 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,090,895 GBP2023-01-01 ~ 2023-12-31
-796,439 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
256,975 GBP2023-01-01 ~ 2023-12-31
442,078 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
141,231 GBP2023-01-01 ~ 2023-12-31
330,041 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,414,961 GBP2023-12-31
1,558,730 GBP2022-12-31
1,520,689 GBP2021-12-31
Dividends Paid
-285,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-292,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,713,000 GBP2023-12-31
1,857,807 GBP2022-12-31
Debtors
421,901 GBP2023-12-31
298,485 GBP2022-12-31
Cash at bank and in hand
243,160 GBP2023-12-31
503,775 GBP2022-12-31
Current Assets
3,905,049 GBP2023-12-31
3,328,642 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,586,500 GBP2023-12-31
-3,218,666 GBP2022-12-31
Net Current Assets/Liabilities
-681,451 GBP2023-12-31
109,976 GBP2022-12-31
Total Assets Less Current Liabilities
3,031,549 GBP2023-12-31
1,967,783 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,045,714 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
1,682,090 GBP2023-12-31
1,825,859 GBP2022-12-31
Equity
Called up share capital
14,385 GBP2023-12-31
14,385 GBP2022-12-31
Share premium
121,468 GBP2023-12-31
121,468 GBP2022-12-31
Capital redemption reserve
131,276 GBP2023-12-31
131,276 GBP2022-12-31
Equity
1,682,090 GBP2023-12-31
1,825,859 GBP2022-12-31
Audit Fees/Expenses
22,875 GBP2023-01-01 ~ 2023-12-31
17,205 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
472023-01-01 ~ 2023-12-31
472022-01-01 ~ 2022-12-31
Wages/Salaries
1,263,601 GBP2023-01-01 ~ 2023-12-31
1,036,229 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,361 GBP2023-01-01 ~ 2023-12-31
21,802 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,378,713 GBP2023-01-01 ~ 2023-12-31
1,154,712 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
50,673 GBP2023-01-01 ~ 2023-12-31
46,823 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
161,821 GBP2023-01-01 ~ 2023-12-31
65,960 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
290,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
290,000 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
413,656 GBP2023-12-31
413,656 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,070,144 GBP2023-12-31
533,260 GBP2022-12-31
Plant and equipment
1,675,575 GBP2023-12-31
882,126 GBP2022-12-31
Furniture and fittings
259,531 GBP2023-12-31
220,419 GBP2022-12-31
Computers
105,759 GBP2023-12-31
84,998 GBP2022-12-31
Motor vehicles
718,877 GBP2023-12-31
719,873 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,243,542 GBP2023-12-31
3,084,916 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
-599,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-599,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
8,577 GBP2023-12-31
5,458 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
383,620 GBP2023-12-31
268,549 GBP2022-12-31
Plant and equipment
733,087 GBP2023-12-31
586,660 GBP2022-12-31
Furniture and fittings
212,158 GBP2023-12-31
197,190 GBP2022-12-31
Computers
88,003 GBP2023-12-31
81,987 GBP2022-12-31
Motor vehicles
105,097 GBP2023-12-31
87,265 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,530,542 GBP2023-12-31
1,227,109 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,119 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
115,071 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
146,427 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
14,968 GBP2023-01-01 ~ 2023-12-31
Computers
6,016 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
128,363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
413,964 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
-110,531 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-110,531 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
405,079 GBP2023-12-31
408,198 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,686,524 GBP2023-12-31
264,711 GBP2022-12-31
Plant and equipment
942,488 GBP2023-12-31
295,466 GBP2022-12-31
Furniture and fittings
47,373 GBP2023-12-31
23,229 GBP2022-12-31
Computers
17,756 GBP2023-12-31
3,011 GBP2022-12-31
Motor vehicles
613,780 GBP2023-12-31
632,608 GBP2022-12-31
Finished Goods/Goods for Resale
122,772 GBP2023-12-31
97,585 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
137,107 GBP2023-12-31
88,807 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
46,077 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
31,853 GBP2023-12-31
24,343 GBP2022-12-31
Prepayments/Accrued Income
Current
206,864 GBP2023-12-31
185,335 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
421,901 GBP2023-12-31
298,485 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
86,444 GBP2023-12-31
0 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
489,726 GBP2023-12-31
374,330 GBP2022-12-31
Other Remaining Borrowings
Current
2,293,483 GBP2023-12-31
1,816,419 GBP2022-12-31
Trade Creditors/Trade Payables
Current
236,285 GBP2023-12-31
331,099 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
46,077 GBP2022-12-31
Other Taxation & Social Security Payable
Current
29,591 GBP2023-12-31
20,715 GBP2022-12-31
Other Creditors
Current
1,257,838 GBP2023-12-31
507,247 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
162,518 GBP2023-12-31
89,482 GBP2022-12-31
Creditors
Current
4,586,500 GBP2023-12-31
3,218,666 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,045,714 GBP2023-12-31
0 GBP2022-12-31
Bank Borrowings
1,132,158 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
3,425,641 GBP2023-12-31
1,816,419 GBP2022-12-31
Current
2,379,927 GBP2023-12-31
1,816,419 GBP2022-12-31
Non-current
1,045,714 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
489,726 GBP2023-12-31
374,330 GBP2022-12-31
Equity
Called up share capital
14,385 GBP2023-12-31
14,385 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
212,467 GBP2023-12-31
212,467 GBP2022-12-31
Between two and five year
775,687 GBP2023-12-31
804,154 GBP2022-12-31
More than five year
914,667 GBP2023-12-31
1,098,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,902,821 GBP2023-12-31
2,115,288 GBP2022-12-31