Cost of Sales
-22,887,355 GBP2023-01-01 ~ 2023-12-31
-19,652,661 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,134,316 GBP2023-01-01 ~ 2023-12-31
-3,210,589 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,246,301 GBP2023-01-01 ~ 2023-12-31
-2,473,465 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,228,510 GBP2023-01-01 ~ 2023-12-31
-2,014,080 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,228,510 GBP2023-01-01 ~ 2023-12-31
-2,014,080 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
310,486 GBP2023-12-31
657,719 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
310,487 GBP2023-12-31
657,720 GBP2022-12-31
Debtors
2,679,360 GBP2023-12-31
2,992,155 GBP2022-12-31
Cash at bank and in hand
1,147,729 GBP2023-12-31
852,481 GBP2022-12-31
Current Assets
3,827,089 GBP2023-12-31
3,844,636 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,188,710 GBP2023-12-31
-7,290,661 GBP2022-12-31
Net Current Assets/Liabilities
-6,361,621 GBP2023-12-31
-3,446,025 GBP2022-12-31
Total Assets Less Current Liabilities
-6,051,134 GBP2023-12-31
-2,788,305 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-7,000,000 GBP2023-12-31
-7,016,528 GBP2022-12-31
Net Assets/Liabilities
-6,560,758 GBP2023-12-31
-5,332,248 GBP2022-12-31
Equity
Called up share capital
15,300,000 GBP2023-12-31
15,300,000 GBP2022-12-31
15,300,000 GBP2021-12-31
Retained earnings (accumulated losses)
-21,860,758 GBP2023-12-31
-20,632,248 GBP2022-12-31
-18,618,168 GBP2021-12-31
Equity
-6,560,758 GBP2023-12-31
-5,332,248 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,228,510 GBP2023-01-01 ~ 2023-12-31
-2,014,080 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,150 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
7772023-01-01 ~ 2023-12-31
7192022-01-01 ~ 2022-12-31
Wages/Salaries
14,502,762 GBP2023-01-01 ~ 2023-12-31
11,288,706 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
323,242 GBP2023-01-01 ~ 2023-12-31
282,016 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
16,194,735 GBP2023-01-01 ~ 2023-12-31
12,609,093 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,017,791 GBP2023-01-01 ~ 2023-12-31
-459,385 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
7,388,758 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,388,758 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,095,727 GBP2023-12-31
2,094,227 GBP2022-12-31
Furniture and fittings
-1,081,538 GBP2023-12-31
26,364 GBP2022-12-31
Computers
73,489 GBP2023-12-31
69,221 GBP2022-12-31
Motor vehicles
70,917 GBP2023-12-31
87,917 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,158,595 GBP2023-12-31
2,277,729 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,109,610 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-17,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,126,610 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
717,147 GBP2023-12-31
1,499,861 GBP2022-12-31
Furniture and fittings
14,722 GBP2023-12-31
11,915 GBP2022-12-31
Computers
64,796 GBP2023-12-31
62,180 GBP2022-12-31
Motor vehicles
51,444 GBP2023-12-31
46,052 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
848,109 GBP2023-12-31
1,620,008 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
89,149 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,807 GBP2023-01-01 ~ 2023-12-31
Computers
2,616 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
12,192 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
106,764 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-871,863 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
-6,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-878,663 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,378,580 GBP2023-12-31
594,366 GBP2022-12-31
Furniture and fittings
-1,096,260 GBP2023-12-31
14,449 GBP2022-12-31
Computers
8,693 GBP2023-12-31
7,041 GBP2022-12-31
Motor vehicles
19,473 GBP2023-12-31
41,863 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,717,874 GBP2023-12-31
1,996,321 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
447,017 GBP2023-12-31
481,434 GBP2022-12-31
Other Debtors
Current
381,467 GBP2023-12-31
287,141 GBP2022-12-31
Prepayments/Accrued Income
Current
133,002 GBP2023-12-31
227,259 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,679,360 GBP2023-12-31
2,992,155 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
14,167 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,303,766 GBP2023-12-31
2,313,272 GBP2022-12-31
Amounts owed to group undertakings
Current
5,804,538 GBP2023-12-31
2,741,411 GBP2022-12-31
Other Taxation & Social Security Payable
Current
610,671 GBP2023-12-31
473,558 GBP2022-12-31
Other Creditors
Current
937,491 GBP2023-12-31
900,342 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
532,244 GBP2023-12-31
847,911 GBP2022-12-31
Creditors
Current
10,188,710 GBP2023-12-31
7,290,661 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
16,528 GBP2022-12-31
Amounts owed to group undertakings
Non-current
7,000,000 GBP2023-12-31
7,000,000 GBP2022-12-31
Creditors
Non-current
7,000,000 GBP2023-12-31
7,016,528 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
14,166 GBP2022-12-31
Minimum gross finance lease payments owing
0 GBP2023-12-31
30,695 GBP2022-12-31