Profit/Loss
1,884,691 GBP2023-01-01 ~ 2023-12-31
-372,932 GBP2022-01-01 ~ 2022-12-31
Equity
5,609,697 GBP2023-12-31
3,725,006 GBP2022-12-31
4,342,017 GBP2021-12-31
Cost of Sales
-25,387,280 GBP2023-01-01 ~ 2023-12-31
-25,145,958 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,391,480 GBP2023-01-01 ~ 2023-12-31
-8,679,942 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
121,579 GBP2023-01-01 ~ 2023-12-31
36,350 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-465,155 GBP2023-01-01 ~ 2023-12-31
-267,754 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,049,518 GBP2023-01-01 ~ 2023-12-31
-196,254 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
1,855,376 GBP2023-12-31
2,080,218 GBP2022-12-31
Property, Plant & Equipment
7,490,952 GBP2023-12-31
8,000,871 GBP2022-12-31
Fixed Assets - Investments
426,331 GBP2023-12-31
426,331 GBP2022-12-31
Fixed Assets
9,772,659 GBP2023-12-31
10,507,420 GBP2022-12-31
Debtors
6,454,051 GBP2023-12-31
7,188,414 GBP2022-12-31
Cash at bank and in hand
1,520,427 GBP2023-12-31
3,078,110 GBP2022-12-31
Current Assets
10,955,477 GBP2023-12-31
14,021,364 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,434,006 GBP2023-12-31
-8,587,176 GBP2022-12-31
Net Current Assets/Liabilities
1,521,471 GBP2023-12-31
5,434,188 GBP2022-12-31
Total Assets Less Current Liabilities
11,294,130 GBP2023-12-31
15,941,608 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,929,891 GBP2023-12-31
-11,583,619 GBP2022-12-31
Net Assets/Liabilities
5,609,697 GBP2023-12-31
3,725,006 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Other miscellaneous reserve
-244,079 GBP2023-12-31
-244,079 GBP2022-12-31
0 GBP2021-12-31
Retained earnings (accumulated losses)
5,852,776 GBP2023-12-31
3,968,085 GBP2022-12-31
4,341,017 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,884,691 GBP2023-01-01 ~ 2023-12-31
-372,932 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1812023-01-01 ~ 2023-12-31
1882022-01-01 ~ 2022-12-31
Wages/Salaries
6,005,510 GBP2023-01-01 ~ 2023-12-31
5,426,346 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,924 GBP2023-01-01 ~ 2023-12-31
179,863 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,673,025 GBP2023-01-01 ~ 2023-12-31
6,142,785 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
328,314 GBP2023-01-01 ~ 2023-12-31
307,451 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
58,552 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
176,554 GBP2023-01-01 ~ 2023-12-31
-84,357 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
2,294,945 GBP2023-12-31
2,290,649 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
213,638 GBP2023-12-31
213,638 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
3,558,387 GBP2023-12-31
3,558,387 GBP2022-12-31
Improvements to leasehold property
1,053,135 GBP2023-12-31
742,727 GBP2022-12-31
Plant and equipment
5,030,247 GBP2023-12-31
5,127,547 GBP2022-12-31
Furniture and fittings
51,293 GBP2023-12-31
51,293 GBP2022-12-31
Computers
107,804 GBP2023-12-31
132,661 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,082,637 GBP2023-12-31
9,891,699 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-159,567 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-41,927 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-259,112 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
235,909 GBP2023-12-31
19,193 GBP2022-12-31
Improvements to leasehold property
466,458 GBP2023-12-31
413,002 GBP2022-12-31
Plant and equipment
1,780,292 GBP2023-12-31
1,334,376 GBP2022-12-31
Furniture and fittings
51,293 GBP2023-12-31
51,293 GBP2022-12-31
Computers
57,733 GBP2023-12-31
72,964 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,591,685 GBP2023-12-31
1,890,828 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
216,716 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
87,139 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
598,779 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
23,545 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
926,179 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-152,863 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-38,776 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-225,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
213,638 GBP2023-12-31
213,638 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
3,322,478 GBP2023-12-31
3,539,194 GBP2022-12-31
Improvements to leasehold property
586,677 GBP2023-12-31
329,725 GBP2022-12-31
Plant and equipment
3,249,955 GBP2023-12-31
3,793,171 GBP2022-12-31
Furniture and fittings
0 GBP2023-12-31
0 GBP2022-12-31
Computers
50,071 GBP2023-12-31
59,697 GBP2022-12-31
Finished Goods/Goods for Resale
683,364 GBP2023-12-31
664,504 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,228,824 GBP2023-12-31
6,115,219 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
619,858 GBP2023-12-31
270,470 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
432,147 GBP2023-12-31
638,130 GBP2022-12-31
Other Debtors
Current
11,010 GBP2023-12-31
9,178 GBP2022-12-31
Prepayments/Accrued Income
Current
162,212 GBP2023-12-31
155,417 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,454,051 GBP2023-12-31
7,188,414 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,959,749 GBP2023-12-31
2,695,126 GBP2022-12-31
Amounts owed to group undertakings
Current
4,834,256 GBP2023-12-31
4,923,188 GBP2022-12-31
Other Taxation & Social Security Payable
Current
736,370 GBP2023-12-31
196,585 GBP2022-12-31
Other Creditors
Current
11,140 GBP2023-12-31
49,510 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
860,997 GBP2023-12-31
691,273 GBP2022-12-31
Creditors
Current
9,434,006 GBP2023-12-31
8,587,176 GBP2022-12-31
Other Remaining Borrowings
Non-current
4,509,506 GBP2023-12-31
11,131,740 GBP2022-12-31
Creditors
Non-current
4,929,891 GBP2023-12-31
11,583,619 GBP2022-12-31
Total Borrowings
Non-current
4,509,506 GBP2023-12-31
11,131,740 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,725 GBP2023-12-31
378,524 GBP2022-12-31
Between two and five year
76,873 GBP2023-12-31
271,598 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
271,598 GBP2023-12-31
650,122 GBP2022-12-31