Average Number of Employees
262023-01-01 ~ 2023-12-31
212022-01-01 ~ 2022-12-31
Turnover/Revenue
11,756,698 GBP2023-01-01 ~ 2023-12-31
11,603,205 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,952,132 GBP2023-01-01 ~ 2023-12-31
-5,508,650 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,804,566 GBP2023-01-01 ~ 2023-12-31
6,094,555 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,936,463 GBP2023-01-01 ~ 2023-12-31
-4,235,544 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
265,477 GBP2023-01-01 ~ 2023-12-31
2,045,803 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
241,175 GBP2023-01-01 ~ 2023-12-31
2,071,676 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,029,509 GBP2023-12-31
4,178,322 GBP2022-12-31
2,603,125 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-148,813 GBP2023-01-01 ~ 2023-12-31
1,575,197 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
835,833 GBP2023-12-31
850,000 GBP2022-12-31
Property, Plant & Equipment
12,035,210 GBP2023-12-31
12,549,021 GBP2022-12-31
Fixed Assets - Investments
50 GBP2023-12-31
50 GBP2022-12-31
Fixed Assets
12,871,093 GBP2023-12-31
13,399,071 GBP2022-12-31
Total Inventories
212,646 GBP2023-12-31
33,612 GBP2022-12-31
Debtors
Current
4,579,573 GBP2023-12-31
5,331,041 GBP2022-12-31
Cash at bank and in hand
720,604 GBP2023-12-31
575,351 GBP2022-12-31
Current Assets
5,512,823 GBP2023-12-31
5,940,004 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,654,585 GBP2023-12-31
Net Current Assets/Liabilities
2,858,238 GBP2023-12-31
2,610,343 GBP2022-12-31
Total Assets Less Current Liabilities
15,729,331 GBP2023-12-31
16,009,414 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-9,493,958 GBP2023-12-31
-9,977,260 GBP2022-12-31
Net Assets/Liabilities
4,029,510 GBP2023-12-31
4,178,323 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
Equity
4,029,510 GBP2023-12-31
4,178,323 GBP2022-12-31
Audit Fees/Expenses
17,760 GBP2023-01-01 ~ 2023-12-31
15,800 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
838,340 GBP2023-01-01 ~ 2023-12-31
697,702 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
89,864 GBP2023-01-01 ~ 2023-12-31
72,022 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
945,953 GBP2023-01-01 ~ 2023-12-31
784,148 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
340,145 GBP2023-01-01 ~ 2023-12-31
444,726 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
56,724 GBP2023-01-01 ~ 2023-12-31
393,618 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
850,000 GBP2023-12-31
850,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
14,167 GBP2023-12-31
Intangible Assets
Development expenditure
835,833 GBP2023-12-31
850,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
16,456,959 GBP2023-12-31
14,420,959 GBP2022-12-31
Motor vehicles
79,290 GBP2023-12-31
79,290 GBP2022-12-31
Furniture and fittings
1,681,534 GBP2023-12-31
1,681,534 GBP2022-12-31
Office equipment
1,385,318 GBP2023-12-31
1,328,382 GBP2022-12-31
Other
85,384 GBP2023-12-31
1,328,920 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,688,485 GBP2023-12-31
18,839,085 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-95,580 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,356,498 GBP2022-12-31
Motor vehicles
13,202 GBP2022-12-31
Furniture and fittings
1,277,687 GBP2022-12-31
Office equipment
642,677 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,290,064 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
111,028 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,323,814 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
15,291 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
26,403 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
76,066 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,416,422 GBP2023-12-31
Motor vehicles
39,605 GBP2023-12-31
Furniture and fittings
1,445,840 GBP2023-12-31
Office equipment
751,408 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,653,275 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
11,040,537 GBP2023-12-31
10,064,461 GBP2022-12-31
Motor vehicles
39,685 GBP2023-12-31
66,088 GBP2022-12-31
Furniture and fittings
235,694 GBP2023-12-31
403,847 GBP2022-12-31
Office equipment
633,910 GBP2023-12-31
685,705 GBP2022-12-31
Other
85,384 GBP2023-12-31
1,328,920 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
161,246 GBP2023-12-31
124,774 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
39,685 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
66,088 GBP2022-12-31
Under hire purchased contracts or finance leases
475,983 GBP2023-12-31
397,590 GBP2022-12-31
Finished Goods/Goods for Resale
212,646 GBP2023-12-31
33,612 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
903,259 GBP2023-12-31
1,039,775 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,033,474 GBP2023-12-31
2,356,596 GBP2022-12-31
Other Debtors
Current
360,851 GBP2023-12-31
435,250 GBP2022-12-31
Prepayments/Accrued Income
Current
1,125,005 GBP2023-12-31
1,125,044 GBP2022-12-31
Bank Overdrafts
-585 GBP2023-12-31
Cash and Cash Equivalents
720,019 GBP2023-12-31
575,351 GBP2022-12-31
Bank Overdrafts
Current
585 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,708,185 GBP2023-12-31
1,611,362 GBP2022-12-31
Amounts owed to group undertakings
Current
400,116 GBP2023-12-31
521,448 GBP2022-12-31
Taxation/Social Security Payable
Current
61,893 GBP2023-12-31
18,771 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
93,534 GBP2023-12-31
69,959 GBP2022-12-31
Other Creditors
Current
2,454 GBP2023-12-31
3,845 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
387,818 GBP2023-12-31
242,325 GBP2022-12-31
Creditors
Current
2,654,585 GBP2023-12-31
3,329,661 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
227,172 GBP2023-12-31
228,777 GBP2022-12-31
Amounts owed to group undertakings
Non-current
9,266,786 GBP2023-12-31
9,748,483 GBP2022-12-31
Creditors
Non-current
9,493,958 GBP2023-12-31
9,977,260 GBP2022-12-31
Minimum gross finance lease payments owing
320,706 GBP2023-12-31
298,736 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,718,503 GBP2023-12-31
-1,378,358 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-340,145 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,718,503 GBP2023-12-31
-1,378,358 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,500 shares2023-12-31
9,500 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.00012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.00012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
208,682 GBP2023-12-31
215,923 GBP2022-12-31
Between one and five year
582,582 GBP2023-12-31
550,182 GBP2022-12-31
More than five year
1,555,500 GBP2023-12-31
1,362,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,346,764 GBP2023-12-31
2,128,105 GBP2022-12-31