Cost of Sales
-11,045,515 GBP2023-01-01 ~ 2023-12-31
-8,840,349 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,209,266 GBP2023-01-01 ~ 2023-12-31
-6,244,449 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-133,566 GBP2023-01-01 ~ 2023-12-31
-113,879 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,182,378 GBP2023-01-01 ~ 2023-12-31
662,932 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,890,236 GBP2023-01-01 ~ 2023-12-31
383,318 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
355,863 GBP2023-12-31
481,469 GBP2022-12-31
Other
17,585 GBP2023-12-31
106,915 GBP2022-12-31
Intangible Assets
373,448 GBP2023-12-31
588,384 GBP2022-12-31
Property, Plant & Equipment
9,900,016 GBP2023-12-31
9,643,523 GBP2022-12-31
Fixed Assets
10,273,464 GBP2023-12-31
10,231,907 GBP2022-12-31
Debtors
6,361,831 GBP2022-12-31
Cash at bank and in hand
1,290,850 GBP2023-12-31
1,900,664 GBP2022-12-31
Current Assets
6,144,342 GBP2023-12-31
8,568,654 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,261,282 GBP2023-12-31
-7,511,387 GBP2022-12-31
Net Current Assets/Liabilities
2,883,060 GBP2023-12-31
1,057,267 GBP2022-12-31
Total Assets Less Current Liabilities
13,156,524 GBP2023-12-31
11,289,174 GBP2022-12-31
Net Assets/Liabilities
8,647,083 GBP2023-12-31
6,756,847 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Other miscellaneous reserve
6,874,976 GBP2023-12-31
6,874,976 GBP2022-12-31
Retained earnings (accumulated losses)
1,772,106 GBP2023-12-31
-118,130 GBP2022-12-31
-501,448 GBP2021-12-31
Equity
8,647,083 GBP2023-12-31
6,756,847 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,890,236 GBP2023-01-01 ~ 2023-12-31
383,318 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,463 GBP2023-01-01 ~ 2023-12-31
21,949 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
732023-01-01 ~ 2023-12-31
922022-01-01 ~ 2022-12-31
Wages/Salaries
7,700,643 GBP2023-01-01 ~ 2023-12-31
7,285,074 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
257,586 GBP2023-01-01 ~ 2023-12-31
269,619 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,958,229 GBP2023-01-01 ~ 2023-12-31
7,554,693 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
270,915 GBP2023-01-01 ~ 2023-12-31
227,574 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,256,037 GBP2022-12-31
Intangible Assets - Gross Cost
1,796,037 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
900,174 GBP2023-12-31
774,568 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,422,589 GBP2023-12-31
1,207,653 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
125,606 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
184,347 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
7,149,102 GBP2023-12-31
7,235,611 GBP2022-12-31
Plant and equipment
5,009,353 GBP2023-12-31
2,471,560 GBP2022-12-31
Furniture and fittings
615,282 GBP2023-12-31
610,549 GBP2022-12-31
Computers
536,673 GBP2023-12-31
581,169 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,377,240 GBP2023-12-31
12,589,652 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-895,619 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-126,806 GBP2023-01-01 ~ 2023-12-31
Computers
-44,928 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,283,116 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,329,725 GBP2023-12-31
1,168,873 GBP2022-12-31
Furniture and fittings
314,963 GBP2023-12-31
247,629 GBP2022-12-31
Computers
439,138 GBP2023-12-31
410,972 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,477,224 GBP2023-12-31
2,946,129 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
281,264 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
74,313 GBP2023-01-01 ~ 2023-12-31
Computers
60,511 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
692,018 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-120,412 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,979 GBP2023-01-01 ~ 2023-12-31
Computers
-32,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-160,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
5,755,704 GBP2023-12-31
6,116,956 GBP2022-12-31
Plant and equipment
3,679,628 GBP2023-12-31
1,302,687 GBP2022-12-31
Furniture and fittings
300,319 GBP2023-12-31
362,920 GBP2022-12-31
Computers
97,535 GBP2023-12-31
170,197 GBP2022-12-31
Finished Goods/Goods for Resale
197,538 GBP2023-12-31
306,159 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
854,324 GBP2023-12-31
1,339,903 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,126,543 GBP2023-12-31
231,055 GBP2022-12-31
Other Debtors
Current
45 GBP2023-12-31
128,049 GBP2022-12-31
Prepayments/Accrued Income
Current
872,313 GBP2023-12-31
912,026 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
4,504 GBP2023-12-31
4,504 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,622,504 GBP2023-12-31
4,432,008 GBP2022-12-31
Trade Creditors/Trade Payables
Current
719,344 GBP2023-12-31
2,010,176 GBP2022-12-31
Amounts owed to group undertakings
Current
716,085 GBP2023-12-31
3,996,215 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
227,542 GBP2022-12-31
Other Taxation & Social Security Payable
Current
286,067 GBP2023-12-31
287,080 GBP2022-12-31
Other Creditors
Current
58,112 GBP2023-12-31
62,038 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,070,237 GBP2023-12-31
570,122 GBP2022-12-31
Creditors
Current
3,261,282 GBP2023-12-31
7,511,387 GBP2022-12-31
Total Borrowings
Non-current
3,200,000 GBP2023-12-31
3,200,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
3,200,000 GBP2023-12-31
3,200,000 GBP2022-12-31
Creditors
Non-current
3,566,963 GBP2023-12-31
3,632,738 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
778,400 GBP2023-12-31
790,952 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
389,623 GBP2023-12-31
385,828 GBP2022-12-31
Between two and five year
1,552,270 GBP2023-12-31
1,447,189 GBP2022-12-31
More than five year
530,531 GBP2023-12-31
846,507 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,472,424 GBP2023-12-31
2,679,524 GBP2022-12-31