Cost of Sales
-11,192,799 GBP2023-01-01 ~ 2023-12-31
-10,663,647 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,421,029 GBP2023-01-01 ~ 2023-12-31
-4,440,326 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,648,256 GBP2023-01-01 ~ 2023-12-31
2,933,242 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
961,790 GBP2023-01-01 ~ 2023-12-31
2,473,706 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
11,695,927 GBP2023-12-31
10,734,137 GBP2022-12-31
8,260,431 GBP2021-12-31
Intangible Assets
Goodwill
803,066 GBP2023-12-31
1,078,993 GBP2022-12-31
Property, Plant & Equipment
7,204,945 GBP2023-12-31
7,810,785 GBP2022-12-31
Fixed Assets
8,008,011 GBP2023-12-31
8,889,778 GBP2022-12-31
Debtors
9,360,748 GBP2023-12-31
7,916,637 GBP2022-12-31
Cash at bank and in hand
1,598,437 GBP2023-12-31
1,279,152 GBP2022-12-31
Current Assets
11,821,353 GBP2023-12-31
10,462,394 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,198,125 GBP2023-12-31
-4,904,309 GBP2022-12-31
Net Current Assets/Liabilities
6,623,228 GBP2023-12-31
5,558,085 GBP2022-12-31
Total Assets Less Current Liabilities
14,631,239 GBP2023-12-31
14,447,863 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,609,686 GBP2023-12-31
-2,679,021 GBP2022-12-31
Net Assets/Liabilities
11,695,947 GBP2023-12-31
10,734,157 GBP2022-12-31
Equity
Called up share capital
18 GBP2023-12-31
18 GBP2022-12-31
Capital redemption reserve
2 GBP2023-12-31
2 GBP2022-12-31
Equity
11,695,947 GBP2023-12-31
10,734,157 GBP2022-12-31
Audit Fees/Expenses
12,553 GBP2023-01-01 ~ 2023-12-31
12,740 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1262023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Wages/Salaries
3,885,216 GBP2023-01-01 ~ 2023-12-31
3,692,056 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
170,662 GBP2023-01-01 ~ 2023-12-31
148,719 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,415,442 GBP2023-01-01 ~ 2023-12-31
4,198,369 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
144,515 GBP2023-01-01 ~ 2023-12-31
148,715 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
290,921 GBP2023-01-01 ~ 2023-12-31
339,747 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
5,518,541 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,715,475 GBP2023-12-31
4,439,548 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
275,927 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
706,331 GBP2023-12-31
706,331 GBP2022-12-31
Plant and equipment
10,059,344 GBP2023-12-31
9,864,627 GBP2022-12-31
Motor vehicles
609,792 GBP2023-12-31
609,792 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,375,467 GBP2023-12-31
11,180,750 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-177,441 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-177,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
61,804 GBP2023-12-31
14,715 GBP2022-12-31
Plant and equipment
3,559,383 GBP2023-12-31
2,868,521 GBP2022-12-31
Motor vehicles
549,335 GBP2023-12-31
486,729 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,170,522 GBP2023-12-31
3,369,965 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
47,089 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
752,595 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
62,606 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
862,290 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-61,733 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-61,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
644,527 GBP2023-12-31
691,616 GBP2022-12-31
Plant and equipment
6,499,961 GBP2023-12-31
6,996,106 GBP2022-12-31
Motor vehicles
60,457 GBP2023-12-31
123,063 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,126,326 GBP2023-12-31
2,087,862 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
626,496 GBP2023-12-31
314,777 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,948,225 GBP2023-12-31
5,398,227 GBP2022-12-31
Prepayments/Accrued Income
Current
659,701 GBP2023-12-31
115,771 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,360,748 GBP2023-12-31
7,916,637 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,012,806 GBP2023-12-31
1,066,498 GBP2022-12-31
Other Remaining Borrowings
Current
2,714,849 GBP2023-12-31
2,873,125 GBP2022-12-31
Trade Creditors/Trade Payables
Current
351,392 GBP2023-12-31
231,463 GBP2022-12-31
Corporation Tax Payable
Current
395,545 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
645,167 GBP2023-12-31
612,885 GBP2022-12-31
Other Creditors
Current
569 GBP2023-12-31
567 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
77,797 GBP2023-12-31
119,771 GBP2022-12-31
Creditors
Current
5,198,125 GBP2023-12-31
4,904,309 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,609,686 GBP2023-12-31
2,679,021 GBP2022-12-31
Total Borrowings
Current
2,714,849 GBP2023-12-31
2,873,125 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,012,806 GBP2023-12-31
1,066,498 GBP2022-12-31
Minimum gross finance lease payments owing
2,622,492 GBP2023-12-31
3,745,519 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
960,000 GBP2023-12-31
720,000 GBP2022-12-31
Between two and five year
3,840,000 GBP2023-12-31
2,880,000 GBP2022-12-31
More than five year
5,280,000 GBP2023-12-31
4,680,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,080,000 GBP2023-12-31
8,280,000 GBP2022-12-31