Cost of Sales
-7,166,046 GBP2023-01-01 ~ 2023-12-31
-7,592,056 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,821,539 GBP2023-01-01 ~ 2023-12-31
-1,983,051 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
28,769 GBP2023-01-01 ~ 2023-12-31
5,312 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,857,797 GBP2023-01-01 ~ 2023-12-31
1,676,352 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,395,258 GBP2023-01-01 ~ 2023-12-31
1,328,087 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,395,258 GBP2023-01-01 ~ 2023-12-31
1,328,087 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,548,668 GBP2023-12-31
1,478,985 GBP2022-12-31
Fixed Assets - Investments
4,025,000 GBP2023-12-31
4,025,000 GBP2022-12-31
Fixed Assets
5,573,668 GBP2023-12-31
5,503,985 GBP2022-12-31
Debtors
830,910 GBP2023-12-31
730,206 GBP2022-12-31
Cash at bank and in hand
2,759,075 GBP2023-12-31
1,028,286 GBP2022-12-31
Current Assets
4,119,180 GBP2023-12-31
2,335,746 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,323,634 GBP2023-12-31
Net Current Assets/Liabilities
1,795,546 GBP2023-12-31
927,639 GBP2022-12-31
Total Assets Less Current Liabilities
7,369,214 GBP2023-12-31
6,431,624 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-815,660 GBP2023-12-31
Net Assets/Liabilities
6,171,624 GBP2023-12-31
5,381,866 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
6,171,524 GBP2023-12-31
5,381,766 GBP2022-12-31
7,137,679 GBP2021-12-31
Equity
6,171,624 GBP2023-12-31
5,381,866 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,395,258 GBP2023-01-01 ~ 2023-12-31
1,328,087 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,084,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-605,500 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
3,500 GBP2023-01-01 ~ 2023-12-31
3,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1052023-01-01 ~ 2023-12-31
1212022-01-01 ~ 2022-12-31
Wages/Salaries
2,382,222 GBP2023-01-01 ~ 2023-12-31
2,453,160 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
293,242 GBP2023-01-01 ~ 2023-12-31
476,132 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,874,316 GBP2023-01-01 ~ 2023-12-31
3,136,729 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
16,120 GBP2023-01-01 ~ 2023-12-31
16,120 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,571 GBP2023-01-01 ~ 2023-12-31
236,483 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,475,215 GBP2023-12-31
2,182,712 GBP2022-12-31
Furniture and fittings
181,939 GBP2023-12-31
175,863 GBP2022-12-31
Computers
29,498 GBP2023-12-31
23,454 GBP2022-12-31
Motor vehicles
701,281 GBP2023-12-31
699,685 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,387,933 GBP2023-12-31
3,081,714 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-88,250 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
-134,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-222,542 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,348,685 GBP2023-12-31
1,127,817 GBP2022-12-31
Furniture and fittings
116,630 GBP2023-12-31
95,646 GBP2022-12-31
Computers
10,000 GBP2023-12-31
3,500 GBP2022-12-31
Motor vehicles
363,950 GBP2023-12-31
375,766 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,839,265 GBP2023-12-31
1,602,729 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
220,868 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,984 GBP2023-01-01 ~ 2023-12-31
Computers
6,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
87,736 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
336,088 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 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
-99,552 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-99,552 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,126,530 GBP2023-12-31
1,054,895 GBP2022-12-31
Furniture and fittings
65,309 GBP2023-12-31
80,217 GBP2022-12-31
Computers
19,498 GBP2023-12-31
19,954 GBP2022-12-31
Motor vehicles
337,331 GBP2023-12-31
323,919 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
797,128 GBP2023-12-31
616,938 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
102,875 GBP2022-12-31
Other Debtors
Current
2,432 GBP2023-12-31
2,432 GBP2022-12-31
Prepayments/Accrued Income
Current
31,350 GBP2023-12-31
7,961 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
830,910 GBP2023-12-31
Amounts falling due within one year, Current
730,206 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
255,142 GBP2023-12-31
222,947 GBP2022-12-31
Trade Creditors/Trade Payables
Current
454,807 GBP2023-12-31
606,148 GBP2022-12-31
Corporation Tax Payable
Current
443,968 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
274,271 GBP2023-12-31
169,493 GBP2022-12-31
Other Creditors
Current
609,566 GBP2023-12-31
404,239 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,880 GBP2023-12-31
5,280 GBP2022-12-31
Creditors
Current
2,323,634 GBP2023-12-31
1,408,107 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
815,660 GBP2023-12-31
686,399 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
255,142 GBP2023-12-31
222,947 GBP2022-12-31
Minimum gross finance lease payments owing
1,070,802 GBP2023-12-31
909,346 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,968 GBP2023-12-31
20,989 GBP2022-12-31
Between two and five year
260,330 GBP2023-12-31
14,694 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
35,683 GBP2022-12-31