Intangible Assets
Goodwill
234,201 GBP2023-12-31
263,476 GBP2022-12-31
Property, Plant & Equipment
3,711,692 GBP2023-12-31
3,277,359 GBP2022-12-31
Cash at bank and in hand
3,468,624 GBP2023-12-31
3,461,412 GBP2022-12-31
Equity
Called up share capital
75 GBP2023-12-31
75 GBP2022-12-31
75 GBP2021-12-31
Capital redemption reserve
25 GBP2023-12-31
25 GBP2022-12-31
25 GBP2021-12-31
Retained earnings (accumulated losses)
7,498,397 GBP2023-12-31
6,860,022 GBP2022-12-31
5,872,314 GBP2021-12-31
Revaluation reserve
0 GBP2023-12-31
0 GBP2022-12-31
12,343 GBP2021-12-31
Profit/Loss
2,608,510 GBP2023-01-01 ~ 2023-12-31
2,187,708 GBP2022-01-01 ~ 2022-12-31
Equity
7,498,497 GBP2023-12-31
Cash and Cash Equivalents
4,039,010 GBP2021-12-31
Average Number of Employees
1212023-01-01 ~ 2023-12-31
1202022-01-01 ~ 2022-12-31
Wages/Salaries
5,162,801 GBP2023-01-01 ~ 2023-12-31
4,871,314 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
196,973 GBP2023-01-01 ~ 2023-12-31
168,202 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,928,466 GBP2023-01-01 ~ 2023-12-31
5,562,451 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
292,751 GBP2023-12-31
292,751 GBP2022-12-31
Computer software
982,017 GBP2023-12-31
695,718 GBP2022-12-31
Intangible Assets - Gross Cost
1,574,768 GBP2023-12-31
1,288,469 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
58,550 GBP2023-12-31
29,275 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
487,047 GBP2023-12-31
539,261 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
29,275 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
97,905 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,087,721 GBP2023-12-31
749,208 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
179,368 GBP2023-12-31
156,013 GBP2022-12-31
Improvements to leasehold property
3,501,660 GBP2023-12-31
2,617,125 GBP2022-12-31
Plant and equipment
1,511,701 GBP2023-12-31
1,320,263 GBP2022-12-31
Furniture and fittings
260,436 GBP2023-12-31
197,256 GBP2022-12-31
Computers
159,925 GBP2023-12-31
147,664 GBP2022-12-31
Motor vehicles
1,845,376 GBP2023-12-31
1,845,376 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,458,466 GBP2023-12-31
6,283,697 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
24,857 GBP2023-12-31
15,331 GBP2022-12-31
Improvements to leasehold property
1,387,480 GBP2023-12-31
1,103,578 GBP2022-12-31
Plant and equipment
1,089,921 GBP2023-12-31
958,826 GBP2022-12-31
Furniture and fittings
190,975 GBP2023-12-31
170,318 GBP2022-12-31
Computers
138,228 GBP2023-12-31
119,256 GBP2022-12-31
Motor vehicles
915,313 GBP2023-12-31
639,027 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,746,774 GBP2023-12-31
3,006,336 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
9,526 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
283,902 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
131,095 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,657 GBP2023-01-01 ~ 2023-12-31
Computers
18,972 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
276,286 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
740,438 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
154,511 GBP2023-12-31
140,681 GBP2022-12-31
Improvements to leasehold property
2,114,180 GBP2023-12-31
1,513,547 GBP2022-12-31
Plant and equipment
421,780 GBP2023-12-31
361,437 GBP2022-12-31
Furniture and fittings
69,461 GBP2023-12-31
26,938 GBP2022-12-31
Computers
21,697 GBP2023-12-31
28,408 GBP2022-12-31
Motor vehicles
930,063 GBP2023-12-31
1,206,348 GBP2022-12-31
Trade Debtors/Trade Receivables
870,366 GBP2023-12-31
969,513 GBP2022-12-31
Amount of corporation tax that is recoverable
196,772 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
74,170 GBP2023-12-31
77,422 GBP2022-12-31
Prepayments/Accrued Income
Current
471,481 GBP2023-12-31
363,480 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
520,454 GBP2023-12-31
567,849 GBP2022-12-31
Other Remaining Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Corporation Tax Payable
Current
784,454 GBP2023-12-31
485,375 GBP2022-12-31
Other Creditors
Current
397,454 GBP2023-12-31
234,339 GBP2022-12-31
Creditors
Current
5,309,817 GBP2023-12-31
7,319,781 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
405,418 GBP2023-12-31
783,130 GBP2022-12-31
Bank Borrowings
2,879,468 GBP2023-12-31
4,475,449 GBP2022-12-31
Bank Overdrafts
12,814 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
2,129,769 GBP2023-12-31
3,799,890 GBP2022-12-31
Non-current, Amounts falling due after one year
812,513 GBP2023-12-31
725,559 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
547,360 GBP2023-12-31
608,132 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
925,872 GBP2023-12-31
1,350,979 GBP2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
684,213 GBP2023-01-01 ~ 2023-12-31
773,268 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
267,610 GBP2023-01-01 ~ 2023-12-31
169,739 GBP2022-01-01 ~ 2022-12-31