Cost of Sales
-15,960,266 GBP2023-01-01 ~ 2023-12-31
-16,592,330 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,072,656 GBP2023-01-01 ~ 2023-12-31
-2,033,956 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,653,410 GBP2023-01-01 ~ 2023-12-31
-5,031,712 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,825 GBP2023-01-01 ~ 2023-12-31
656 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-282,759 GBP2023-01-01 ~ 2023-12-31
-94,372 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,814,905 GBP2023-01-01 ~ 2023-12-31
4,567,076 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,579,962 GBP2023-01-01 ~ 2023-12-31
3,391,178 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,579,962 GBP2023-01-01 ~ 2023-12-31
3,391,178 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
9,100,837 GBP2023-12-31
6,748,163 GBP2022-12-31
Debtors
7,621,102 GBP2023-12-31
3,856,332 GBP2022-12-31
Cash at bank and in hand
1,470,834 GBP2023-12-31
3,562,512 GBP2022-12-31
Current Assets
10,449,837 GBP2023-12-31
8,885,745 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,977,585 GBP2023-12-31
-5,288,825 GBP2022-12-31
Net Current Assets/Liabilities
4,472,252 GBP2023-12-31
3,596,920 GBP2022-12-31
Total Assets Less Current Liabilities
13,573,089 GBP2023-12-31
10,345,083 GBP2022-12-31
Net Assets/Liabilities
11,871,273 GBP2023-12-31
9,291,311 GBP2022-12-31
Equity
Called up share capital
275,192 GBP2023-12-31
275,192 GBP2022-12-31
275,192 GBP2021-12-31
Retained earnings (accumulated losses)
11,596,081 GBP2023-12-31
9,016,119 GBP2022-12-31
7,624,941 GBP2021-12-31
Equity
11,871,273 GBP2023-12-31
9,291,311 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,579,962 GBP2023-01-01 ~ 2023-12-31
3,391,178 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,500 GBP2023-01-01 ~ 2023-12-31
13,750 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2812023-01-01 ~ 2023-12-31
2682022-01-01 ~ 2022-12-31
Wages/Salaries
7,828,137 GBP2023-01-01 ~ 2023-12-31
7,137,845 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
181,380 GBP2023-01-01 ~ 2023-12-31
185,550 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,725,210 GBP2023-01-01 ~ 2023-12-31
7,994,980 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
29,750 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
648,044 GBP2023-01-01 ~ 2023-12-31
467,563 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,503,241 GBP2023-12-31
6,600,674 GBP2022-12-31
Motor vehicles
1,800,240 GBP2023-12-31
1,006,602 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,303,481 GBP2023-12-31
7,607,276 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-345,495 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,759 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-360,254 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,661,635 GBP2023-12-31
636,948 GBP2022-12-31
Motor vehicles
541,009 GBP2023-12-31
222,165 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,202,644 GBP2023-12-31
859,113 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,085,668 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
322,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,408,529 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-60,981 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,017 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-64,998 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
7,841,606 GBP2023-12-31
5,963,726 GBP2022-12-31
Motor vehicles
1,259,231 GBP2023-12-31
784,437 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,543,786 GBP2023-12-31
3,657,013 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
367,373 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
3,482,943 GBP2023-12-31
9,319 GBP2022-12-31
Prepayments/Accrued Income
Current
227,000 GBP2023-12-31
190,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,621,102 GBP2023-12-31
3,856,332 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,149,272 GBP2023-12-31
956,365 GBP2022-12-31
Amounts owed to group undertakings
Current
104,311 GBP2023-12-31
0 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
539,990 GBP2022-12-31
Other Taxation & Social Security Payable
Current
876,621 GBP2023-12-31
252,803 GBP2022-12-31
Other Creditors
Current
3,596,257 GBP2023-12-31
3,401,526 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
251,124 GBP2023-12-31
138,141 GBP2022-12-31
Creditors
Current
5,977,585 GBP2023-12-31
5,288,825 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
889,729 GBP2023-12-31
615,006 GBP2022-12-31
Between two and five year
216,726 GBP2023-12-31
817,639 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,106,455 GBP2023-12-31
1,432,645 GBP2022-12-31