Average Number of Employees
1022023-01-01 ~ 2023-12-31
822022-01-01 ~ 2022-12-31
Turnover/Revenue
31,022,716 GBP2023-01-01 ~ 2023-12-31
24,813,508 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,851,378 GBP2023-01-01 ~ 2023-12-31
-11,401,595 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
18,171,338 GBP2023-01-01 ~ 2023-12-31
13,411,913 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,300,844 GBP2023-01-01 ~ 2023-12-31
-8,644,242 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,870,494 GBP2023-01-01 ~ 2023-12-31
4,767,671 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,613,781 GBP2023-01-01 ~ 2023-12-31
4,754,333 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,013,262 GBP2023-01-01 ~ 2023-12-31
4,084,729 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
5,404,578 GBP2023-01-01 ~ 2023-12-31
4,084,729 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,724,938 GBP2023-12-31
4,996,267 GBP2022-12-31
Fixed Assets
5,724,938 GBP2023-12-31
4,996,267 GBP2022-12-31
Total Inventories
1,019,213 GBP2023-12-31
689,339 GBP2022-12-31
Debtors
Current
7,256,304 GBP2023-12-31
7,894,267 GBP2022-12-31
Cash at bank and in hand
939,197 GBP2023-12-31
1,025,366 GBP2022-12-31
Current Assets
9,214,714 GBP2023-12-31
9,608,972 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,269,491 GBP2023-12-31
-4,531,991 GBP2022-12-31
Net Current Assets/Liabilities
2,945,223 GBP2023-12-31
5,076,981 GBP2022-12-31
Total Assets Less Current Liabilities
8,670,161 GBP2023-12-31
10,073,248 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-103,839 GBP2023-12-31
-1,916,448 GBP2022-12-31
Net Assets/Liabilities
7,927,179 GBP2023-12-31
7,503,819 GBP2022-12-31
Equity
Called up share capital
9 GBP2023-12-31
10 GBP2022-12-31
Revaluation reserve
391,316 GBP2023-12-31
Capital redemption reserve
1 GBP2023-12-31
Retained earnings (accumulated losses)
7,535,853 GBP2023-12-31
7,503,809 GBP2022-12-31
Equity
7,927,179 GBP2023-12-31
7,503,819 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,915,349 GBP2023-01-01 ~ 2023-12-31
1,188,145 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
939,197 GBP2023-12-31
1,025,366 GBP2022-12-31
3,623,329 GBP2022-01-01
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
13,750 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,161,048 GBP2023-01-01 ~ 2023-12-31
5,583,851 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
822,994 GBP2023-01-01 ~ 2023-12-31
765,251 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,166,756 GBP2023-01-01 ~ 2023-12-31
6,489,439 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
128,357 GBP2023-01-01 ~ 2023-12-31
129,243 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,838 GBP2023-01-01 ~ 2023-12-31
322,587 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,653,445 GBP2023-01-01 ~ 2023-12-31
903,323 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
5,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,626,579 GBP2023-12-31
8,094,466 GBP2022-12-31
Motor vehicles
60,704 GBP2023-12-31
60,704 GBP2022-12-31
Office equipment
960,937 GBP2023-12-31
849,960 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,358,000 GBP2023-12-31
9,713,980 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
391,316 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,723,865 GBP2022-12-31
Motor vehicles
30,816 GBP2022-12-31
Office equipment
407,213 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,717,713 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,671,169 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
7,472 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
79,211 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,802,705 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
112,644 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
112,644 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,507,678 GBP2023-12-31
Motor vehicles
38,288 GBP2023-12-31
Office equipment
486,424 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,633,062 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
5,118,901 GBP2023-12-31
4,370,601 GBP2022-12-31
Motor vehicles
22,416 GBP2023-12-31
29,888 GBP2022-12-31
Office equipment
474,513 GBP2023-12-31
442,747 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
254,766 GBP2023-12-31
367,410 GBP2022-12-31
Under hire purchased contracts or finance leases
254,766 GBP2023-12-31
367,410 GBP2022-12-31
Raw materials and consumables
1,019,213 GBP2023-12-31
689,339 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,387,516 GBP2023-12-31
6,489,870 GBP2022-12-31
Other Debtors
Current
698,954 GBP2023-12-31
1,302,854 GBP2022-12-31
Prepayments/Accrued Income
Current
169,834 GBP2023-12-31
101,543 GBP2022-12-31
Bank Borrowings
Current
200,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,306,251 GBP2023-12-31
1,897,007 GBP2022-12-31
Corporation Tax Payable
Current
838,022 GBP2023-12-31
419,601 GBP2022-12-31
Taxation/Social Security Payable
Current
891,132 GBP2023-12-31
859,937 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
195,436 GBP2023-12-31
189,481 GBP2022-12-31
Other Creditors
Current
2,435,577 GBP2023-12-31
514,255 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
494,692 GBP2023-12-31
370,969 GBP2022-12-31
Creditors
Current
6,269,491 GBP2023-12-31
4,531,991 GBP2022-12-31
Bank Borrowings
Non-current
583,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
103,839 GBP2023-12-31
289,582 GBP2022-12-31
Other Creditors
Non-current
1,043,533 GBP2022-12-31
Creditors
Non-current
103,839 GBP2023-12-31
1,916,448 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2022-12-31
Non-current, Between one and two years
200,000 GBP2022-12-31
Non-current, Between two and five year
383,333 GBP2022-12-31
Total Borrowings
783,333 GBP2022-12-31
Minimum gross finance lease payments owing
299,275 GBP2023-12-31
479,063 GBP2022-12-31
Net Deferred Tax Liability/Asset
-639,143 GBP2023-12-31
-652,981 GBP2022-12-31
-330,394 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
13,838 GBP2023-01-01 ~ 2023-12-31
-322,587 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-639,143 GBP2023-12-31
-652,981 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300 shares2023-12-31
55 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
350 shares2023-12-31
55 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
50 shares2023-12-31
80 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,892 GBP2023-12-31
204,289 GBP2022-12-31
Between one and five year
62,379 GBP2023-12-31
176,770 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
257,271 GBP2023-12-31
381,059 GBP2022-12-31