Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
26,744,498 GBP2023-01-01 ~ 2023-12-31
24,504,048 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
22,950,628 GBP2023-01-01 ~ 2023-12-31
21,089,850 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,793,870 GBP2023-01-01 ~ 2023-12-31
3,414,198 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,448,517 GBP2023-01-01 ~ 2023-12-31
2,184,026 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,349,277 GBP2023-01-01 ~ 2023-12-31
1,258,849 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,050,547 GBP2023-01-01 ~ 2023-12-31
752,184 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
298,730 GBP2023-01-01 ~ 2023-12-31
506,665 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
298,730 GBP2023-01-01 ~ 2023-12-31
506,665 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
298,730 GBP2023-01-01 ~ 2023-12-31
506,665 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
141,667 GBP2023-12-31
161,667 GBP2022-12-31
Property, Plant & Equipment
15,694,730 GBP2023-12-31
11,837,617 GBP2022-12-31
Fixed Assets
15,836,397 GBP2023-12-31
11,999,284 GBP2022-12-31
Total Inventories
10,784,689 GBP2023-12-31
12,619,821 GBP2022-12-31
Debtors
4,110,654 GBP2023-12-31
4,085,247 GBP2022-12-31
Cash at bank and in hand
860,379 GBP2023-12-31
417,200 GBP2022-12-31
Current Assets
15,755,722 GBP2023-12-31
17,122,268 GBP2022-12-31
Creditors
Current
12,759,429 GBP2023-12-31
13,054,564 GBP2022-12-31
Net Current Assets/Liabilities
2,996,293 GBP2023-12-31
4,067,704 GBP2022-12-31
Total Assets Less Current Liabilities
18,832,690 GBP2023-12-31
16,066,988 GBP2022-12-31
Creditors
Non-current
14,605,462 GBP2023-12-31
13,506,490 GBP2022-12-31
Net Assets/Liabilities
4,227,228 GBP2023-12-31
2,560,498 GBP2022-12-31
Equity
Called up share capital
786 GBP2023-12-31
589 GBP2022-12-31
589 GBP2021-12-31
Share premium
1,594,625 GBP2023-12-31
94,822 GBP2022-12-31
94,822 GBP2021-12-31
Capital redemption reserve
589 GBP2023-12-31
589 GBP2022-12-31
589 GBP2021-12-31
Retained earnings (accumulated losses)
2,631,228 GBP2023-12-31
2,464,498 GBP2022-12-31
2,126,523 GBP2021-12-31
Equity
4,227,228 GBP2023-12-31
2,560,498 GBP2022-12-31
2,222,523 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-132,000 GBP2023-01-01 ~ 2023-12-31
-168,690 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-132,000 GBP2023-01-01 ~ 2023-12-31
-168,690 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
298,730 GBP2023-01-01 ~ 2023-12-31
506,665 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
197 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,500,000 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-635,400 GBP2023-12-31
-1,210,737 GBP2022-12-31
-321,901 GBP2021-12-31
Wages/Salaries
2,285,238 GBP2023-01-01 ~ 2023-12-31
2,169,170 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
5,501 GBP2023-01-01 ~ 2023-12-31
3,717 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,389 GBP2023-01-01 ~ 2023-12-31
10,782 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,298,128 GBP2023-01-01 ~ 2023-12-31
2,183,669 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
902023-01-01 ~ 2023-12-31
832022-01-01 ~ 2022-12-31
Director Remuneration
57,860 GBP2023-01-01 ~ 2023-12-31
39,927 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,725,645 GBP2023-01-01 ~ 2023-12-31
1,808,368 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
200,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
58,333 GBP2023-12-31
38,333 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
20,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
141,667 GBP2023-12-31
161,667 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,081,411 GBP2023-12-31
1,067,776 GBP2022-12-31
Plant and equipment
20,159,995 GBP2023-12-31
13,795,381 GBP2022-12-31
Furniture and fittings
67,287 GBP2023-12-31
67,287 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-448,671 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
495,625 GBP2023-12-31
323,792 GBP2022-12-31
Plant and equipment
5,071,240 GBP2023-12-31
2,754,315 GBP2022-12-31
Furniture and fittings
58,507 GBP2023-12-31
49,101 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
171,833 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
2,518,802 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,406 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-201,877 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
585,786 GBP2023-12-31
743,984 GBP2022-12-31
Plant and equipment
15,088,755 GBP2023-12-31
11,041,066 GBP2022-12-31
Furniture and fittings
8,780 GBP2023-12-31
18,186 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
15,737 GBP2023-12-31
15,737 GBP2022-12-31
Computers
106,824 GBP2023-12-31
104,192 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,431,254 GBP2023-12-31
15,050,373 GBP2022-12-31
Property, Plant & Equipment - Disposals
-448,671 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,737 GBP2023-12-31
15,737 GBP2022-12-31
Computers
95,415 GBP2023-12-31
69,811 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,736,524 GBP2023-12-31
3,212,756 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
25,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,725,645 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-201,877 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
11,409 GBP2023-12-31
34,381 GBP2022-12-31
Value of work in progress
9,990,324 GBP2023-12-31
11,985,862 GBP2022-12-31
Finished Goods
794,365 GBP2023-12-31
633,959 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,846,254 GBP2023-12-31
2,607,336 GBP2022-12-31
Other Debtors
Current
78,537 GBP2023-12-31
40,916 GBP2022-12-31
Prepayments
Current
1,185,863 GBP2023-12-31
1,436,995 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,110,654 GBP2023-12-31
4,085,247 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
758,400 GBP2023-12-31
1,275,071 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
7,974,056 GBP2023-12-31
5,722,601 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,358,009 GBP2023-12-31
1,923,670 GBP2022-12-31
Other Creditors
Current
1,735,334 GBP2023-12-31
1,957,102 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
517,534 GBP2023-12-31
1,818,336 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
463,500 GBP2023-12-31
124,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,141,962 GBP2023-12-31
13,382,490 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
123,000 GBP2023-12-31
64,334 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
758,400 GBP2023-12-31
1,275,071 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
76,000 GBP2023-12-31
124,000 GBP2022-12-31
Non-current, Between two and five year
300,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
12,389,756 GBP2023-12-31
11,164,335 GBP2022-12-31
hire purchase agreements
22,116,018 GBP2023-12-31
19,105,091 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
238,250 GBP2023-12-31
237,021 GBP2022-12-31
Between one and five year
406,520 GBP2023-12-31
612,687 GBP2022-12-31
More than five year
32,083 GBP2022-12-31
All periods
644,770 GBP2023-12-31
881,791 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
589 shares2023-12-31
Class 2 ordinary share
197 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
298,730 GBP2023-01-01 ~ 2023-12-31