Cost of Sales
-22,580,387 GBP2023-01-01 ~ 2023-12-31
-19,474,526 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-801,591 GBP2023-01-01 ~ 2023-12-31
-747,649 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,469,595 GBP2023-01-01 ~ 2023-12-31
-5,954,779 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
298 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,168,074 GBP2023-01-01 ~ 2023-12-31
-3,628,223 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
478,845 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,168,074 GBP2023-01-01 ~ 2023-12-31
-3,149,378 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
10,878 GBP2023-12-31
15,712 GBP2022-12-31
Other
0 GBP2023-12-31
11,699 GBP2022-12-31
Intangible Assets
10,878 GBP2023-12-31
27,411 GBP2022-12-31
Property, Plant & Equipment
6,770,583 GBP2023-12-31
7,481,529 GBP2022-12-31
Fixed Assets
6,781,461 GBP2023-12-31
7,508,940 GBP2022-12-31
Debtors
5,332,064 GBP2023-12-31
3,692,822 GBP2022-12-31
Cash at bank and in hand
1,094,961 GBP2023-12-31
1,373,942 GBP2022-12-31
Current Assets
11,513,743 GBP2023-12-31
9,308,356 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,302,383 GBP2023-12-31
-5,509,671 GBP2022-12-31
Net Current Assets/Liabilities
5,211,360 GBP2023-12-31
3,798,685 GBP2022-12-31
Total Assets Less Current Liabilities
11,992,821 GBP2023-12-31
11,307,625 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,361,881 GBP2023-12-31
-5,546,722 GBP2022-12-31
Net Assets/Liabilities
3,630,940 GBP2023-12-31
5,760,903 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Other miscellaneous reserve
450,016 GBP2023-12-31
411,905 GBP2022-12-31
Retained earnings (accumulated losses)
3,180,922 GBP2023-12-31
5,348,996 GBP2022-12-31
8,498,374 GBP2021-12-31
Equity
3,630,940 GBP2023-12-31
5,760,903 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,168,074 GBP2023-01-01 ~ 2023-12-31
-3,149,378 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
31,000 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2002023-01-01 ~ 2023-12-31
1722022-01-01 ~ 2022-12-31
Wages/Salaries
5,925,227 GBP2023-01-01 ~ 2023-12-31
5,199,444 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,757 GBP2023-01-01 ~ 2023-12-31
124,481 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,649,370 GBP2023-01-01 ~ 2023-12-31
5,842,887 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
146,318 GBP2023-01-01 ~ 2023-12-31
135,448 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
-517,384 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
19,338 GBP2022-12-31
Development expenditure
421,170 GBP2022-12-31
Intangible Assets - Gross Cost
440,508 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
8,460 GBP2023-12-31
3,626 GBP2022-12-31
Development expenditure
421,170 GBP2023-12-31
409,471 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
429,630 GBP2023-12-31
413,097 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
4,834 GBP2023-01-01 ~ 2023-12-31
Development expenditure
11,699 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
16,533 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
0 GBP2023-12-31
11,699 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
19,009,713 GBP2023-12-31
18,263,051 GBP2022-12-31
Computers
479,618 GBP2023-12-31
393,821 GBP2022-12-31
Motor vehicles
116,875 GBP2023-12-31
112,479 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,622,583 GBP2023-12-31
18,898,479 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,104 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-4,104 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,445,829 GBP2023-12-31
11,087,515 GBP2022-12-31
Computers
297,264 GBP2023-12-31
227,664 GBP2022-12-31
Motor vehicles
108,907 GBP2023-12-31
101,771 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,852,000 GBP2023-12-31
11,416,950 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,358,314 GBP2023-01-01 ~ 2023-12-31
Computers
69,600 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,556 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,438,470 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
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-3,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
6,563,884 GBP2023-12-31
7,175,536 GBP2022-12-31
Computers
182,354 GBP2023-12-31
166,157 GBP2022-12-31
Motor vehicles
7,968 GBP2023-12-31
10,708 GBP2022-12-31
Finished Goods/Goods for Resale
2,541,779 GBP2023-12-31
2,279,274 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,641,092 GBP2023-12-31
3,083,183 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
228,317 GBP2022-12-31
Other Debtors
Current
141,071 GBP2023-12-31
22,877 GBP2022-12-31
Prepayments/Accrued Income
Current
549,901 GBP2023-12-31
358,445 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,332,064 GBP2023-12-31
3,692,822 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
821,733 GBP2023-12-31
762,134 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,278,611 GBP2023-12-31
3,257,557 GBP2022-12-31
Other Taxation & Social Security Payable
Current
517,309 GBP2023-12-31
473,566 GBP2022-12-31
Other Creditors
Current
1,293,732 GBP2023-12-31
716,306 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
390,998 GBP2023-12-31
300,108 GBP2022-12-31
Creditors
Current
6,302,383 GBP2023-12-31
5,509,671 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
916,897 GBP2023-12-31
1,738,627 GBP2022-12-31
Other Remaining Borrowings
Non-current
7,444,984 GBP2023-12-31
3,808,095 GBP2022-12-31
Creditors
Non-current
8,361,881 GBP2023-12-31
5,546,722 GBP2022-12-31
Total Borrowings
Non-current
7,444,984 GBP2023-12-31
3,808,095 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
821,733 GBP2023-12-31
762,134 GBP2022-12-31
Minimum gross finance lease payments owing
1,738,630 GBP2023-12-31
2,500,761 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2023-12-31
3,000 GBP2022-12-31