Cost of Sales
-24,372,704 GBP2023-01-01 ~ 2023-12-31
-21,975,806 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,198,447 GBP2023-01-01 ~ 2023-12-31
-1,655,739 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
333,006 GBP2023-01-01 ~ 2023-12-31
92,079 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,023,416 GBP2023-01-01 ~ 2023-12-31
1,854,872 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
739,949 GBP2023-01-01 ~ 2023-12-31
1,418,364 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,702,999 GBP2023-12-31
283,427 GBP2022-12-31
Debtors
18,380,419 GBP2023-12-31
8,533,753 GBP2022-12-31
Cash at bank and in hand
557,532 GBP2023-12-31
1,107,185 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-12,873,324 GBP2023-12-31
-3,033,415 GBP2022-12-31
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-27,500 GBP2022-12-31
Net Assets/Liabilities
7,593,226 GBP2023-12-31
6,853,277 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Other miscellaneous reserve
16,961 GBP2023-12-31
16,961 GBP2022-12-31
16,961 GBP2021-12-31
Retained earnings (accumulated losses)
7,576,165 GBP2023-12-31
6,836,216 GBP2022-12-31
5,417,852 GBP2021-12-31
Equity
7,593,226 GBP2023-12-31
6,853,277 GBP2022-12-31
5,434,913 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
739,949 GBP2023-01-01 ~ 2023-12-31
1,418,364 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,911 GBP2023-01-01 ~ 2023-12-31
11,693 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
792023-01-01 ~ 2023-12-31
802022-01-01 ~ 2022-12-31
Wages/Salaries
3,943,078 GBP2023-01-01 ~ 2023-12-31
3,956,810 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
151,685 GBP2023-01-01 ~ 2023-12-31
123,248 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,539,329 GBP2023-01-01 ~ 2023-12-31
4,542,503 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
180,000 GBP2023-01-01 ~ 2023-12-31
180,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
164,638 GBP2023-01-01 ~ 2023-12-31
-10,004 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
339,374 GBP2023-12-31
219,406 GBP2022-12-31
Plant and equipment
2,751,232 GBP2023-12-31
1,098,373 GBP2022-12-31
Furniture and fittings
69,477 GBP2023-12-31
49,344 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,245,227 GBP2023-12-31
1,368,438 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-23,310 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-23,310 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
113,739 GBP2023-12-31
64,610 GBP2022-12-31
Plant and equipment
1,387,076 GBP2023-12-31
991,222 GBP2022-12-31
Furniture and fittings
41,413 GBP2023-12-31
29,179 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,542,228 GBP2023-12-31
1,085,011 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
49,129 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
415,186 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
12,234 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
476,549 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,332 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,332 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
225,635 GBP2023-12-31
154,796 GBP2022-12-31
Plant and equipment
1,364,156 GBP2023-12-31
107,151 GBP2022-12-31
Furniture and fittings
28,064 GBP2023-12-31
20,165 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,555,550 GBP2023-12-31
4,705,989 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
210,463 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13,060,732 GBP2023-12-31
1,214,197 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
29,060 GBP2022-12-31
Prepayments/Accrued Income
Current
2,553,674 GBP2023-12-31
2,584,507 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
18,380,419 GBP2023-12-31
8,533,753 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
27,500 GBP2023-12-31
30,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,568,128 GBP2023-12-31
859,432 GBP2022-12-31
Amounts owed to group undertakings
Current
9,669,002 GBP2023-12-31
1,063,024 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
299,543 GBP2022-12-31
Other Taxation & Social Security Payable
Current
151,368 GBP2023-12-31
135,289 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,457,326 GBP2023-12-31
646,127 GBP2022-12-31
Creditors
Current
12,873,324 GBP2023-12-31
3,033,415 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
27,500 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
27,500 GBP2023-12-31
30,000 GBP2022-12-31
Minimum gross finance lease payments owing
27,500 GBP2023-12-31
57,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
313,810 GBP2023-12-31
201,272 GBP2022-12-31
Between two and five year
920,000 GBP2023-12-31
83,810 GBP2022-12-31
More than five year
1,150,000 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,383,810 GBP2023-12-31
285,082 GBP2022-12-31