Average Number of Employees
1102022-01-01 ~ 2022-12-31
1602021-01-01 ~ 2021-12-31
Turnover/Revenue
62,999,572 GBP2022-01-01 ~ 2022-12-31
47,711,017 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-58,335,263 GBP2022-01-01 ~ 2022-12-31
-45,485,165 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,664,309 GBP2022-01-01 ~ 2022-12-31
2,225,852 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-248,591 GBP2022-01-01 ~ 2022-12-31
-408,299 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,370,267 GBP2022-01-01 ~ 2022-12-31
-3,081,526 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,462,515 GBP2022-01-01 ~ 2022-12-31
-11,247,083 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,548 GBP2022-01-01 ~ 2022-12-31
7,568 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,477,063 GBP2022-01-01 ~ 2022-12-31
-9,694,515 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
460,336 GBP2022-01-01 ~ 2022-12-31
-7,852,936 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
460,336 GBP2022-01-01 ~ 2022-12-31
-7,036,936 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
8,136,937 GBP2022-12-31
7,805,655 GBP2021-12-31
Fixed Assets - Investments
2 GBP2022-12-31
2 GBP2021-12-31
Investment Property
1,675,000 GBP2022-12-31
1,675,000 GBP2021-12-31
Fixed Assets
9,811,939 GBP2022-12-31
9,480,657 GBP2021-12-31
Total Inventories
134,691 GBP2022-12-31
3,142,474 GBP2021-12-31
Debtors
11,270,377 GBP2022-12-31
13,895,729 GBP2021-12-31
Cash at bank and in hand
3,407,948 GBP2022-12-31
1,875,854 GBP2021-12-31
Current Assets
14,813,016 GBP2022-12-31
18,914,057 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-9,857,651 GBP2022-12-31
-9,923,682 GBP2021-12-31
Net Current Assets/Liabilities
4,955,365 GBP2022-12-31
8,990,375 GBP2021-12-31
Total Assets Less Current Liabilities
14,767,304 GBP2022-12-31
18,471,032 GBP2021-12-31
Net Assets/Liabilities
14,162,368 GBP2022-12-31
13,702,032 GBP2021-12-31
Equity
Called up share capital
14,895,965 GBP2022-12-31
14,895,965 GBP2021-12-31
14,895,965 GBP2021-01-01
Share premium
5,512,000 GBP2022-12-31
5,512,000 GBP2021-12-31
5,512,000 GBP2021-01-01
Retained earnings (accumulated losses)
-6,245,597 GBP2022-12-31
-6,705,933 GBP2021-12-31
1,799,003 GBP2021-01-01
Equity
14,162,368 GBP2022-12-31
13,702,032 GBP2021-12-31
22,206,968 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
460,336 GBP2022-01-01 ~ 2022-12-31
-7,852,936 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
460,336 GBP2022-01-01 ~ 2022-12-31
-7,036,936 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,468,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-1,468,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,468,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-1,468,000 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
54,000 GBP2022-01-01 ~ 2022-12-31
81,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
4,709,454 GBP2022-01-01 ~ 2022-12-31
6,396,771 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
595,975 GBP2022-01-01 ~ 2022-12-31
655,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,665,046 GBP2022-01-01 ~ 2022-12-31
7,567,771 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
145,000 GBP2022-01-01 ~ 2022-12-31
179,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
388,207 GBP2022-01-01 ~ 2022-12-31
-1,909,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
280,642 GBP2022-01-01 ~ 2022-12-31
-1,686,918 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
1,468,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
26,082,000 GBP2022-12-31
26,082,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
26,082,000 GBP2022-12-31
26,082,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,728,870 GBP2022-12-31
11,047,022 GBP2021-12-31
Plant and equipment
75,976,564 GBP2022-12-31
94,926,000 GBP2021-12-31
Other
1,895,044 GBP2022-12-31
1,449,633 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
82,600,478 GBP2022-12-31
107,422,655 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,626,094 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-25,944,246 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
90,111,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
99,617,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
762,296 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
786,470 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,707,677 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-25,939,929 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
71,165,619 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
74,463,541 GBP2022-12-31
Property, Plant & Equipment
Buildings
1,430,948 GBP2022-12-31
1,541,022 GBP2021-12-31
Plant and equipment
4,810,945 GBP2022-12-31
4,815,000 GBP2021-12-31
Other
1,895,044 GBP2022-12-31
1,449,633 GBP2021-12-31
Investments in Subsidiaries
1 GBP2022-12-31
1 GBP2022-01-01
Investments in group undertakings and participating interests
2 GBP2022-12-31
2 GBP2022-01-01
Raw materials and consumables
2,783,779 GBP2021-12-31
Value of work in progress
41,031 GBP2021-12-31
Finished Goods/Goods for Resale
317,664 GBP2021-12-31
Debtors
Non-current
1,563,273 GBP2022-12-31
2,580,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
8,140,753 GBP2022-12-31
9,394,000 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
210,238 GBP2022-12-31
575,732 GBP2021-12-31
Other Debtors
Current
1,068,647 GBP2022-12-31
1,242,467 GBP2021-12-31
Prepayments/Accrued Income
Current
287,466 GBP2022-12-31
103,530 GBP2021-12-31
Debtors
Current
11,270,377 GBP2022-12-31
13,895,729 GBP2021-12-31
Cash and Cash Equivalents
3,407,948 GBP2022-12-31
1,875,854 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,452,917 GBP2022-12-31
5,835,665 GBP2021-12-31
Taxation/Social Security Payable
Current
544,646 GBP2022-12-31
203,748 GBP2021-12-31
Other Creditors
Current
83,409 GBP2022-12-31
885,916 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
4,776,679 GBP2022-12-31
2,998,353 GBP2021-12-31
Creditors
Current
9,857,651 GBP2022-12-31
9,923,682 GBP2021-12-31
Net Deferred Tax Liability/Asset
1,563,273 GBP2022-12-31
2,580,000 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,016,727 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,895,965 shares2022-12-31
14,895,965 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,000 GBP2021-12-31
Between one and five year
3,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,000 GBP2021-12-31