Cost of Sales
-16,764,062 GBP2023-01-01 ~ 2023-12-31
-15,275,946 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,868,168 GBP2023-01-01 ~ 2023-12-31
-7,931,531 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
29 GBP2023-01-01 ~ 2023-12-31
343 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-963,478 GBP2023-01-01 ~ 2023-12-31
-782,896 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
613,687 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-963,478 GBP2023-01-01 ~ 2023-12-31
-169,209 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
836,525 GBP2023-12-31
1,054,749 GBP2022-12-31
Property, Plant & Equipment
11,887,394 GBP2023-12-31
10,396,855 GBP2022-12-31
Fixed Assets
12,723,919 GBP2023-12-31
11,451,604 GBP2022-12-31
Debtors
3,896,548 GBP2023-12-31
4,896,273 GBP2022-12-31
Cash at bank and in hand
947,009 GBP2023-12-31
1,490,534 GBP2022-12-31
Current Assets
4,843,557 GBP2023-12-31
6,388,723 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,291,182 GBP2023-12-31
-9,195,406 GBP2022-12-31
Net Current Assets/Liabilities
-3,447,625 GBP2023-12-31
-2,806,683 GBP2022-12-31
Total Assets Less Current Liabilities
9,276,294 GBP2023-12-31
8,644,921 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-7,066,010 GBP2023-12-31
-7,118,772 GBP2022-12-31
Net Assets/Liabilities
2,060,284 GBP2023-12-31
1,101,149 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Other miscellaneous reserve
2,687,890 GBP2023-12-31
765,277 GBP2022-12-31
Retained earnings (accumulated losses)
-627,706 GBP2023-12-31
335,772 GBP2022-12-31
504,981 GBP2021-12-31
Equity
2,060,284 GBP2023-12-31
1,101,149 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-963,478 GBP2023-01-01 ~ 2023-12-31
-169,209 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1212023-01-01 ~ 2023-12-31
982022-01-01 ~ 2022-12-31
Wages/Salaries
5,559,392 GBP2023-01-01 ~ 2023-12-31
4,679,780 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
126,922 GBP2023-01-01 ~ 2023-12-31
105,295 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,321,049 GBP2023-01-01 ~ 2023-12-31
5,270,281 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
381,743 GBP2023-01-01 ~ 2023-12-31
127,276 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,091,120 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
254,595 GBP2023-12-31
36,371 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
218,224 GBP2023-01-01 ~ 2023-12-31
Trade Debtors/Trade Receivables
Current
2,647,688 GBP2023-12-31
1,407,373 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
65,456 GBP2022-12-31
Other Debtors
Current
124,815 GBP2023-12-31
106,038 GBP2022-12-31
Prepayments/Accrued Income
Current
1,124,045 GBP2023-12-31
3,317,406 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,896,548 GBP2023-12-31
4,896,273 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
481,110 GBP2023-12-31
463,146 GBP2022-12-31
Plant and equipment
28,715,331 GBP2023-12-31
22,959,263 GBP2022-12-31
Furniture and fittings
526,098 GBP2023-12-31
464,066 GBP2022-12-31
Computers
583,731 GBP2023-12-31
440,045 GBP2022-12-31
Motor vehicles
206,529 GBP2023-12-31
251,166 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
30,512,799 GBP2023-12-31
24,577,686 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-814,978 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
-51,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-866,653 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
338,987 GBP2023-12-31
285,289 GBP2022-12-31
Plant and equipment
17,476,832 GBP2023-12-31
13,213,681 GBP2022-12-31
Furniture and fittings
367,273 GBP2023-12-31
288,821 GBP2022-12-31
Computers
300,494 GBP2023-12-31
233,707 GBP2022-12-31
Motor vehicles
141,819 GBP2023-12-31
159,333 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,625,405 GBP2023-12-31
14,180,831 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
53,698 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
4,879,800 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
78,452 GBP2023-01-01 ~ 2023-12-31
Computers
66,787 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
5,112,897 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-616,649 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
-51,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-668,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
142,123 GBP2023-12-31
177,857 GBP2022-12-31
Plant and equipment
11,238,499 GBP2023-12-31
9,745,582 GBP2022-12-31
Furniture and fittings
158,825 GBP2023-12-31
175,245 GBP2022-12-31
Computers
283,237 GBP2023-12-31
206,338 GBP2022-12-31
Motor vehicles
64,710 GBP2023-12-31
91,833 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
756,667 GBP2023-12-31
660,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,644,729 GBP2023-12-31
265,242 GBP2022-12-31
Other Remaining Borrowings
Non-current
4,664,614 GBP2023-12-31
6,193,530 GBP2022-12-31
Creditors
Non-current
7,066,010 GBP2023-12-31
7,118,772 GBP2022-12-31
Bank Borrowings
1,176,667 GBP2023-12-31
1,655,000 GBP2022-12-31
Total Borrowings
5,841,281 GBP2023-12-31
7,848,530 GBP2022-12-31
Current
420,000 GBP2023-12-31
995,000 GBP2022-12-31
Non-current
5,421,281 GBP2023-12-31
6,853,530 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
420,000 GBP2023-12-31
995,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,419,805 GBP2023-12-31
339,867 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,183,409 GBP2023-12-31
4,570,272 GBP2022-12-31
Amounts owed to group undertakings
Current
1,678,108 GBP2023-12-31
1,570,224 GBP2022-12-31
Other Taxation & Social Security Payable
Current
961,668 GBP2023-12-31
575,231 GBP2022-12-31
Other Creditors
Current
16,445 GBP2023-12-31
32,091 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
611,747 GBP2023-12-31
1,112,721 GBP2022-12-31
Creditors
Current
8,291,182 GBP2023-12-31
9,195,406 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,633,772 GBP2023-12-31
370,757 GBP2022-12-31
Minimum gross finance lease payments owing
3,525,252 GBP2023-12-31
685,725 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
3,064,534 GBP2023-12-31
605,109 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
534,359 GBP2023-12-31
543,576 GBP2022-12-31
Between two and five year
218,581 GBP2023-12-31
452,352 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
752,940 GBP2023-12-31
995,928 GBP2022-12-31