Cost of Sales
-32,955,895 GBP2023-01-01 ~ 2023-12-31
-31,370,167 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,203,129 GBP2023-01-01 ~ 2023-12-31
-2,031,858 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8 GBP2023-01-01 ~ 2023-12-31
253 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
401,072 GBP2023-01-01 ~ 2023-12-31
-405,635 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
317,043 GBP2023-01-01 ~ 2023-12-31
-350,670 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
317,043 GBP2023-01-01 ~ 2023-12-31
-350,670 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,806,290 GBP2023-12-31
1,686,866 GBP2022-12-31
Debtors
556,669 GBP2022-12-31
Cash at bank and in hand
807,948 GBP2023-12-31
181,461 GBP2022-12-31
Current Assets
4,995,276 GBP2023-12-31
3,245,895 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,382,750 GBP2023-12-31
-3,858,560 GBP2022-12-31
Net Current Assets/Liabilities
-387,474 GBP2023-12-31
-612,665 GBP2022-12-31
Total Assets Less Current Liabilities
1,418,816 GBP2023-12-31
1,074,201 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-682,558 GBP2023-12-31
-684,050 GBP2022-12-31
Net Assets/Liabilities
649,828 GBP2023-12-31
332,785 GBP2022-12-31
Equity
Called up share capital
400,059 GBP2023-12-31
400,059 GBP2022-12-31
50 GBP2021-12-31
Share premium
149,991 GBP2023-12-31
149,991 GBP2022-12-31
0 GBP2021-12-31
Revaluation reserve
244,562 GBP2023-12-31
244,562 GBP2022-12-31
244,562 GBP2021-12-31
Capital redemption reserve
50 GBP2023-12-31
50 GBP2022-12-31
50 GBP2021-12-31
Retained earnings (accumulated losses)
-144,834 GBP2023-12-31
-461,877 GBP2022-12-31
-111,207 GBP2021-12-31
Equity
649,828 GBP2023-12-31
332,785 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
317,043 GBP2023-01-01 ~ 2023-12-31
-350,670 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
400,009 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
550,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,000 GBP2023-01-01 ~ 2023-12-31
7,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Wages/Salaries
1,042,989 GBP2023-01-01 ~ 2023-12-31
939,333 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,344 GBP2023-01-01 ~ 2023-12-31
24,300 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,194,040 GBP2023-01-01 ~ 2023-12-31
1,089,256 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
213,625 GBP2023-01-01 ~ 2023-12-31
116,667 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
84,029 GBP2023-01-01 ~ 2023-12-31
-54,965 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,198,184 GBP2023-12-31
1,198,184 GBP2022-12-31
Plant and equipment
77,914 GBP2023-12-31
67,227 GBP2022-12-31
Furniture and fittings
324,803 GBP2023-12-31
299,926 GBP2022-12-31
Computers
41,043 GBP2023-12-31
36,725 GBP2022-12-31
Motor vehicles
427,182 GBP2023-12-31
227,193 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,152,864 GBP2023-12-31
1,909,344 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
38,184 GBP2023-12-31
38,184 GBP2022-12-31
Plant and equipment
36,199 GBP2023-12-31
22,532 GBP2022-12-31
Furniture and fittings
129,388 GBP2023-12-31
98,197 GBP2022-12-31
Computers
26,068 GBP2023-12-31
19,110 GBP2022-12-31
Motor vehicles
94,538 GBP2023-12-31
39,064 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
346,574 GBP2023-12-31
222,476 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
14,095 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
30,763 GBP2023-01-01 ~ 2023-12-31
Computers
6,958 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
55,474 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
124,098 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,160,000 GBP2023-12-31
1,160,000 GBP2022-12-31
Plant and equipment
41,715 GBP2023-12-31
44,695 GBP2022-12-31
Furniture and fittings
195,415 GBP2023-12-31
201,728 GBP2022-12-31
Computers
14,975 GBP2023-12-31
17,615 GBP2022-12-31
Motor vehicles
332,644 GBP2023-12-31
188,129 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
283,368 GBP2023-12-31
215,092 GBP2022-12-31
Called-up share capital (not paid)
Current
0 GBP2023-12-31
200,000 GBP2022-12-31
Other Debtors
Current
13,420 GBP2023-12-31
47,340 GBP2022-12-31
Prepayments/Accrued Income
Current
28,179 GBP2023-12-31
39,272 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
501,704 GBP2022-12-31
Finished Goods/Goods for Resale
20,624 GBP2023-12-31
14,582 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
63,275 GBP2023-12-31
61,627 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
85,156 GBP2023-12-31
52,697 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,638,842 GBP2023-12-31
3,014,700 GBP2022-12-31
Other Taxation & Social Security Payable
Current
341,455 GBP2023-12-31
592,803 GBP2022-12-31
Other Creditors
Current
1,317 GBP2023-12-31
0 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
220,514 GBP2023-12-31
113,891 GBP2022-12-31
Creditors
Current
5,382,750 GBP2023-12-31
3,858,560 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
515,797 GBP2023-12-31
577,415 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
166,761 GBP2023-12-31
106,635 GBP2022-12-31
Creditors
Non-current
682,558 GBP2023-12-31
684,050 GBP2022-12-31
Bank Borrowings
579,072 GBP2023-12-31
639,042 GBP2022-12-31
Total Borrowings
Current
63,275 GBP2023-12-31
61,627 GBP2022-12-31
Non-current
515,797 GBP2023-12-31
577,415 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
100,571 GBP2023-12-31
60,979 GBP2022-12-31
Minimum gross finance lease payments owing
301,310 GBP2023-12-31
185,005 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
251,917 GBP2023-12-31
159,332 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,094 GBP2023-12-31
38,015 GBP2022-12-31
Between two and five year
53,284 GBP2023-12-31
53,284 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
89,378 GBP2023-12-31
91,299 GBP2022-12-31