Turnover/Revenue
82,531,667 GBP2023-01-01 ~ 2023-12-31
77,053,809 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-47,380,345 GBP2023-01-01 ~ 2023-12-31
-43,990,124 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
35,151,322 GBP2023-01-01 ~ 2023-12-31
33,063,685 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-32,556,287 GBP2023-01-01 ~ 2023-12-31
-31,283,469 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,684 GBP2023-01-01 ~ 2023-12-31
14,406 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,568,286 GBP2023-01-01 ~ 2023-12-31
1,730,718 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,843,906 GBP2023-01-01 ~ 2023-12-31
1,273,457 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
530,434 GBP2023-12-31
792,120 GBP2022-12-31
Property, Plant & Equipment
6,064,269 GBP2023-12-31
5,222,320 GBP2022-12-31
Fixed Assets
6,617,203 GBP2023-12-31
6,035,690 GBP2022-12-31
Total Inventories
396,786 GBP2023-12-31
404,003 GBP2022-12-31
Debtors
Current
638,824 GBP2023-12-31
1,131,962 GBP2022-12-31
Cash at bank and in hand
8,113,545 GBP2023-12-31
9,027,680 GBP2022-12-31
Current Assets
9,149,155 GBP2023-12-31
10,563,645 GBP2022-12-31
Net Current Assets/Liabilities
3,607,222 GBP2023-12-31
3,070,583 GBP2022-12-31
Total Assets Less Current Liabilities
10,224,425 GBP2023-12-31
9,106,273 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-33,365 GBP2023-12-31
-42,575 GBP2022-12-31
Net Assets/Liabilities
9,233,528 GBP2023-12-31
8,389,622 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
9,233,428 GBP2023-12-31
8,389,522 GBP2022-12-31
8,116,065 GBP2021-12-31
Equity
9,233,528 GBP2023-12-31
8,389,622 GBP2022-12-31
8,116,165 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,843,906 GBP2023-01-01 ~ 2023-12-31
1,273,457 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,735,212 GBP2023-01-01 ~ 2023-12-31
1,757,616 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
20,074,163 GBP2023-01-01 ~ 2023-12-31
18,609,763 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
762,614 GBP2023-01-01 ~ 2023-12-31
757,026 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
21,204,438 GBP2023-01-01 ~ 2023-12-31
19,707,391 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
512023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Average Number of Employees
19952023-01-01 ~ 2023-12-31
19382022-01-01 ~ 2022-12-31
Director Remuneration
12,500 GBP2023-01-01 ~ 2023-12-31
12,500 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,300 GBP2023-01-01 ~ 2023-12-31
3,850 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
283,456 GBP2023-01-01 ~ 2023-12-31
-46,182 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
642,072 GBP2023-01-01 ~ 2023-12-31
328,836 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
957,702 GBP2023-12-31
674,076 GBP2022-12-31
Deferred Tax Liabilities
957,702 GBP2023-12-31
674,076 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,416,455 GBP2023-12-31
4,416,455 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
540,000 GBP2023-12-31
510,000 GBP2022-12-31
Other
179,480 GBP2023-12-31
173,791 GBP2022-12-31
Intangible Assets - Gross Cost
5,135,935 GBP2023-12-31
5,100,246 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,239,039 GBP2023-12-31
3,975,878 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
278,125 GBP2023-12-31
252,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,605,501 GBP2023-12-31
4,308,126 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
263,161 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
25,625 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
297,375 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
177,416 GBP2023-12-31
440,577 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
261,875 GBP2023-12-31
257,500 GBP2022-12-31
Other
91,143 GBP2023-12-31
94,043 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
17,570,262 GBP2023-12-31
15,033,359 GBP2022-12-31
Office equipment
4,858 GBP2023-12-31
4,858 GBP2022-12-31
Motor vehicles
74,990 GBP2023-12-31
74,990 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
17,650,110 GBP2023-12-31
15,113,207 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-140,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-140,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
11,558,486 GBP2023-12-31
9,874,779 GBP2022-12-31
Office equipment
4,858 GBP2023-12-31
4,858 GBP2022-12-31
Motor vehicles
22,497 GBP2023-12-31
11,250 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,585,841 GBP2023-12-31
9,890,887 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,723,965 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
11,247 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,735,212 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-40,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-40,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
6,011,776 GBP2023-12-31
5,158,580 GBP2022-12-31
Motor vehicles
52,493 GBP2023-12-31
63,740 GBP2022-12-31
Raw materials and consumables
396,786 GBP2023-12-31
404,003 GBP2022-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
145,068 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
70,124 GBP2023-12-31
Current, Amounts falling due within one year
450,236 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
638,824 GBP2023-12-31
Current, Amounts falling due within one year
1,131,962 GBP2022-12-31
Cash and Cash Equivalents
8,113,545 GBP2023-12-31
9,027,680 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,478,259 GBP2022-12-31
Non-current, Amounts falling due after one year
33,365 GBP2023-12-31
42,575 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
957,532 GBP2023-12-31
674,076 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
75 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2023-12-31
25 shares2022-12-31
Number of Shares Issued (Fully Paid)
100 shares2023-12-31
100 shares2022-12-31
Nominal value of allotted share capital
100 GBP2023-01-01 ~ 2023-12-31
100 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Current
1,469,048 GBP2022-12-31
Total Borrowings
Current
9,211 GBP2023-12-31
1,478,259 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,444,544 GBP2023-12-31
2,444,544 GBP2022-12-31
Between two and five year
8,921,947 GBP2023-12-31
9,332,083 GBP2022-12-31
More than five year
16,696,431 GBP2023-12-31
18,730,839 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
28,062,922 GBP2023-12-31
30,507,466 GBP2022-12-31