Administrative Expenses
-10,492,043 GBP2024-01-01 ~ 2024-12-31
-8,868,168 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
42 GBP2024-01-01 ~ 2024-12-31
29 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,351,902 GBP2024-01-01 ~ 2024-12-31
-963,478 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
24,235 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,327,667 GBP2024-01-01 ~ 2024-12-31
-963,478 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
618,301 GBP2024-12-31
836,525 GBP2023-12-31
Property, Plant & Equipment
11,560,039 GBP2024-12-31
11,887,394 GBP2023-12-31
Fixed Assets
12,178,340 GBP2024-12-31
12,723,919 GBP2023-12-31
Debtors
2,921,305 GBP2024-12-31
3,896,548 GBP2023-12-31
Cash at bank and in hand
819,735 GBP2024-12-31
947,009 GBP2023-12-31
Current Assets
3,741,040 GBP2024-12-31
4,843,557 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,826,681 GBP2024-12-31
-8,291,182 GBP2023-12-31
Net Current Assets/Liabilities
-6,085,641 GBP2024-12-31
-3,447,625 GBP2023-12-31
Total Assets Less Current Liabilities
6,092,699 GBP2024-12-31
9,276,294 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-5,289,760 GBP2024-12-31
-7,066,010 GBP2023-12-31
Net Assets/Liabilities
652,939 GBP2024-12-31
2,060,284 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Other miscellaneous reserve
3,608,212 GBP2024-12-31
2,687,890 GBP2023-12-31
Retained earnings (accumulated losses)
-2,955,373 GBP2024-12-31
-627,706 GBP2023-12-31
335,772 GBP2022-12-31
Equity
652,939 GBP2024-12-31
2,060,284 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,327,667 GBP2024-01-01 ~ 2024-12-31
-963,478 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1292024-01-01 ~ 2024-12-31
1212023-01-01 ~ 2023-12-31
Wages/Salaries
6,402,065 GBP2024-01-01 ~ 2024-12-31
5,559,392 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,706 GBP2024-01-01 ~ 2024-12-31
126,922 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,255,835 GBP2024-01-01 ~ 2024-12-31
6,321,049 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
228,632 GBP2024-01-01 ~ 2024-12-31
381,743 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,091,120 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
472,819 GBP2024-12-31
254,595 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
218,224 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
481,110 GBP2023-12-31
Plant and equipment
32,358,256 GBP2024-12-31
28,715,331 GBP2023-12-31
Furniture and fittings
535,930 GBP2024-12-31
526,098 GBP2023-12-31
Computers
629,726 GBP2024-12-31
583,731 GBP2023-12-31
Motor vehicles
194,086 GBP2024-12-31
206,529 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
34,205,062 GBP2024-12-31
30,512,799 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,068,988 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-12,643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,081,631 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
338,987 GBP2023-12-31
Plant and equipment
21,296,040 GBP2024-12-31
17,476,832 GBP2023-12-31
Furniture and fittings
422,004 GBP2024-12-31
367,273 GBP2023-12-31
Computers
382,476 GBP2024-12-31
300,494 GBP2023-12-31
Motor vehicles
157,843 GBP2024-12-31
141,819 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
22,645,023 GBP2024-12-31
18,625,405 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,292,275 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
54,731 GBP2024-01-01 ~ 2024-12-31
Computers
81,982 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
21,494 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
4,498,155 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-473,067 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-5,470 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-478,537 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
11,062,216 GBP2024-12-31
11,238,499 GBP2023-12-31
Furniture and fittings
113,926 GBP2024-12-31
158,825 GBP2023-12-31
Computers
247,250 GBP2024-12-31
283,237 GBP2023-12-31
Motor vehicles
36,243 GBP2024-12-31
64,710 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
142,123 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,659,394 GBP2024-12-31
2,647,688 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
24,235 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
162,415 GBP2024-12-31
124,815 GBP2023-12-31
Prepayments/Accrued Income
Current
1,075,261 GBP2024-12-31
1,124,045 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,921,305 GBP2024-12-31
3,896,548 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
420,000 GBP2024-12-31
420,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
1,824,256 GBP2024-12-31
1,419,805 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,750,695 GBP2024-12-31
3,183,409 GBP2023-12-31
Amounts owed to group undertakings
Current
1,028,964 GBP2024-12-31
1,678,108 GBP2023-12-31
Other Taxation & Social Security Payable
Current
650,597 GBP2024-12-31
961,668 GBP2023-12-31
Other Creditors
Current
54,148 GBP2024-12-31
16,445 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,098,021 GBP2024-12-31
611,747 GBP2023-12-31
Creditors
Current
9,826,681 GBP2024-12-31
8,291,182 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
336,667 GBP2024-12-31
756,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,163,174 GBP2024-12-31
1,644,729 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,789,919 GBP2024-12-31
4,664,614 GBP2023-12-31
Creditors
Non-current
5,289,760 GBP2024-12-31
7,066,010 GBP2023-12-31
Bank Borrowings
756,667 GBP2024-12-31
1,176,667 GBP2023-12-31
Total Borrowings
4,546,586 GBP2024-12-31
5,841,281 GBP2023-12-31
Current
420,000 GBP2024-12-31
420,000 GBP2023-12-31
Non-current
4,126,586 GBP2024-12-31
5,421,281 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,980,549 GBP2024-12-31
1,633,772 GBP2023-12-31
Minimum gross finance lease payments owing
3,191,388 GBP2024-12-31
3,525,252 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
2,987,430 GBP2024-12-31
3,064,534 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99 shares2024-12-31
99 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
450,555 GBP2024-12-31
Between two and five year
409,443 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
859,998 GBP2024-12-31