Cost of Sales
-22,205,842 GBP2023-01-01 ~ 2023-12-31
-18,816,218 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,487,979 GBP2023-01-01 ~ 2023-12-31
-5,607,054 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,000 GBP2023-01-01 ~ 2023-12-31
164,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-38,411 GBP2023-01-01 ~ 2023-12-31
-764,131 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
395,894 GBP2023-01-01 ~ 2023-12-31
685,039 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
357,483 GBP2023-01-01 ~ 2023-12-31
-79,092 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
563,126 GBP2023-12-31
643,573 GBP2022-12-31
Property, Plant & Equipment
7,493,425 GBP2023-12-31
6,784,556 GBP2022-12-31
Fixed Assets
8,056,551 GBP2023-12-31
7,428,129 GBP2022-12-31
Debtors
8,957,092 GBP2023-12-31
6,864,667 GBP2022-12-31
Current assets - Investments
485,907 GBP2023-12-31
496,250 GBP2022-12-31
Cash at bank and in hand
111,551 GBP2023-12-31
268,546 GBP2022-12-31
Current Assets
13,102,296 GBP2023-12-31
10,342,543 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-12,886,236 GBP2023-12-31
-10,737,950 GBP2022-12-31
Net Current Assets/Liabilities
216,060 GBP2023-12-31
-395,407 GBP2022-12-31
Total Assets Less Current Liabilities
8,272,611 GBP2023-12-31
7,032,722 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,106,103 GBP2023-12-31
-2,223,697 GBP2022-12-31
Net Assets/Liabilities
5,166,508 GBP2023-12-31
4,809,025 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
5,166,408 GBP2023-12-31
4,808,925 GBP2022-12-31
4,888,017 GBP2021-12-31
Equity
5,166,508 GBP2023-12-31
4,809,025 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
357,483 GBP2023-01-01 ~ 2023-12-31
-79,092 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
32,000 GBP2023-01-01 ~ 2023-12-31
35,850 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2032023-01-01 ~ 2023-12-31
1672022-01-01 ~ 2022-12-31
Wages/Salaries
7,232,564 GBP2023-01-01 ~ 2023-12-31
5,580,176 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
179,453 GBP2023-01-01 ~ 2023-12-31
154,585 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,082,993 GBP2023-01-01 ~ 2023-12-31
6,248,670 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
611,365 GBP2023-01-01 ~ 2023-12-31
519,475 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
724,020 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
160,894 GBP2023-12-31
80,447 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
80,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,704,450 GBP2023-12-31
8,792,171 GBP2022-12-31
Furniture and fittings
1,206,904 GBP2023-12-31
1,043,832 GBP2022-12-31
Motor vehicles
2,593,062 GBP2023-12-31
2,012,490 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,504,416 GBP2023-12-31
11,848,493 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-681,578 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-250,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-931,893 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,505,793 GBP2023-12-31
3,978,259 GBP2022-12-31
Furniture and fittings
766,473 GBP2023-12-31
633,072 GBP2022-12-31
Motor vehicles
738,725 GBP2023-12-31
452,606 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,010,991 GBP2023-12-31
5,063,937 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
914,482 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
133,401 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
373,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,421,806 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-386,948 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-87,804 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-474,752 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
5,198,657 GBP2023-12-31
4,813,912 GBP2022-12-31
Furniture and fittings
440,431 GBP2023-12-31
410,760 GBP2022-12-31
Motor vehicles
1,854,337 GBP2023-12-31
1,559,884 GBP2022-12-31
Finished Goods/Goods for Resale
3,122,241 GBP2023-12-31
2,187,898 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,810,991 GBP2023-12-31
5,238,521 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
665,114 GBP2023-12-31
755,039 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
204,322 GBP2022-12-31
Other Debtors
Current
60,587 GBP2023-12-31
142,728 GBP2022-12-31
Prepayments/Accrued Income
Current
420,400 GBP2023-12-31
524,057 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,957,092 GBP2023-12-31
6,864,667 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
4,847,709 GBP2023-12-31
4,130,182 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,470,377 GBP2023-12-31
1,185,245 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,076,589 GBP2023-12-31
4,561,358 GBP2022-12-31
Amounts owed to group undertakings
Current
154,470 GBP2023-12-31
59,616 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,060,987 GBP2023-12-31
400,267 GBP2022-12-31
Other Creditors
Current
56,011 GBP2023-12-31
226,165 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
220,093 GBP2023-12-31
175,117 GBP2022-12-31
Creditors
Current
12,886,236 GBP2023-12-31
10,737,950 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,106,103 GBP2023-12-31
2,223,697 GBP2022-12-31
Bank Borrowings
104,167 GBP2023-12-31
0 GBP2022-12-31
Bank Overdrafts
4,743,542 GBP2023-12-31
4,130,182 GBP2022-12-31
Total Borrowings
4,847,709 GBP2023-12-31
4,130,182 GBP2022-12-31
Current
4,847,709 GBP2023-12-31
4,130,182 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,811,982 GBP2023-12-31
1,426,087 GBP2022-12-31
Minimum gross finance lease payments owing
5,601,295 GBP2023-12-31
3,956,831 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
4,576,480 GBP2023-12-31
3,408,942 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
596,990 GBP2023-12-31
491,990 GBP2022-12-31
Between two and five year
596,990 GBP2023-12-31
491,990 GBP2022-12-31
More than five year
405,000 GBP2023-12-31
300,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,598,980 GBP2023-12-31
1,283,980 GBP2022-12-31