Average Number of Employees
202023-01-01 ~ 2023-12-31
152021-08-01 ~ 2022-12-31
Turnover/Revenue
9,926,955 GBP2023-01-01 ~ 2023-12-31
24,562,474 GBP2021-08-01 ~ 2022-12-31
Cost of Sales
-5,067,837 GBP2023-01-01 ~ 2023-12-31
-7,498,129 GBP2021-08-01 ~ 2022-12-31
Gross Profit/Loss
4,859,118 GBP2023-01-01 ~ 2023-12-31
17,064,345 GBP2021-08-01 ~ 2022-12-31
Administrative Expenses
-4,449,677 GBP2023-01-01 ~ 2023-12-31
-6,181,855 GBP2021-08-01 ~ 2022-12-31
Operating Profit/Loss
409,441 GBP2023-01-01 ~ 2023-12-31
10,882,490 GBP2021-08-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15 GBP2021-08-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
183,444 GBP2023-01-01 ~ 2023-12-31
9,906,094 GBP2021-08-01 ~ 2022-12-31
Profit/Loss
52,493 GBP2023-01-01 ~ 2023-12-31
7,522,669 GBP2021-08-01 ~ 2022-12-31
Property, Plant & Equipment
11,058,750 GBP2023-12-31
12,371,315 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
200 GBP2022-12-31
Fixed Assets
11,058,850 GBP2023-12-31
12,371,515 GBP2022-12-31
Debtors
Non-current
24,000 GBP2022-12-31
Current
2,524,492 GBP2023-12-31
3,050,602 GBP2022-12-31
Cash at bank and in hand
169,636 GBP2023-12-31
4,108,501 GBP2022-12-31
Current Assets
2,694,128 GBP2023-12-31
7,183,103 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,970,343 GBP2023-12-31
-8,458,401 GBP2022-12-31
Net Current Assets/Liabilities
-276,215 GBP2023-12-31
-1,275,298 GBP2022-12-31
Total Assets Less Current Liabilities
10,782,635 GBP2023-12-31
11,096,217 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,296 GBP2023-12-31
-288,977 GBP2022-12-31
Net Assets/Liabilities
10,608,205 GBP2023-12-31
10,555,712 GBP2022-12-31
Equity
Called up share capital
1,159 GBP2023-12-31
1,159 GBP2022-12-31
1,159 GBP2021-08-01
Retained earnings (accumulated losses)
10,607,046 GBP2023-12-31
10,554,553 GBP2022-12-31
4,072,959 GBP2021-08-01
Equity
10,608,205 GBP2023-12-31
10,555,712 GBP2022-12-31
4,074,118 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
52,493 GBP2023-01-01 ~ 2023-12-31
7,522,669 GBP2021-08-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,041,075 GBP2021-08-01 ~ 2022-12-31
Dividends Paid
-1,041,075 GBP2021-08-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses), Restated amount
10,554,553 GBP2022-12-31
Restated amount
10,555,712 GBP2022-12-31
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2021-08-01 ~ 2022-12-31
Wages/Salaries
1,362,551 GBP2023-01-01 ~ 2023-12-31
1,208,322 GBP2021-08-01 ~ 2022-12-31
Social Security Costs
158,367 GBP2023-01-01 ~ 2023-12-31
146,635 GBP2021-08-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,601,410 GBP2023-01-01 ~ 2023-12-31
1,406,948 GBP2021-08-01 ~ 2022-12-31
Director Remuneration
183,750 GBP2023-01-01 ~ 2023-12-31
66,947 GBP2021-08-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-81,394 GBP2023-01-01 ~ 2023-12-31
251,528 GBP2021-08-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
43,147 GBP2023-01-01 ~ 2023-12-31
2,003,419 GBP2021-08-01 ~ 2022-12-31
Dividends Paid on Shares
1,041,075 GBP2021-08-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
20,685,092 GBP2023-12-31
19,388,269 GBP2022-12-31
Motor vehicles
88,400 GBP2023-12-31
93,295 GBP2022-12-31
Office equipment
70,317 GBP2023-12-31
30,684 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
20,843,809 GBP2023-12-31
19,512,248 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,120,846 GBP2022-12-31
Motor vehicles
10,204 GBP2022-12-31
Office equipment
9,883 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,140,933 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,611,238 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
18,718 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
14,170 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
2,644,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,732,084 GBP2023-12-31
Motor vehicles
28,922 GBP2023-12-31
Office equipment
24,053 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,785,059 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
10,953,008 GBP2023-12-31
12,267,423 GBP2022-12-31
Motor vehicles
59,478 GBP2023-12-31
83,091 GBP2022-12-31
Office equipment
46,264 GBP2023-12-31
20,801 GBP2022-12-31
Investments in Subsidiaries
100 GBP2023-12-31
200 GBP2022-12-31
Other Debtors
Non-current
24,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
720,643 GBP2023-12-31
663,718 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,688,955 GBP2023-12-31
1,594,209 GBP2022-12-31
Other Debtors
Current
27,389 GBP2023-12-31
42,842 GBP2022-12-31
Prepayments/Accrued Income
Current
87,505 GBP2023-12-31
722,808 GBP2022-12-31
Trade Creditors/Trade Payables
Current
477,531 GBP2023-12-31
85,158 GBP2022-12-31
Amounts owed to group undertakings
Current
1,436,909 GBP2023-12-31
2,917,839 GBP2022-12-31
Corporation Tax Payable
Current
529,351 GBP2023-12-31
1,557,796 GBP2022-12-31
Taxation/Social Security Payable
Current
6,365 GBP2023-12-31
90,541 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
165,477 GBP2023-12-31
3,177,933 GBP2022-12-31
Other Creditors
Current
464 GBP2023-12-31
17,677 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
354,246 GBP2023-12-31
611,457 GBP2022-12-31
Creditors
Current
2,970,343 GBP2023-12-31
8,458,401 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,296 GBP2023-12-31
288,977 GBP2022-12-31
Minimum gross finance lease payments owing
3,466,910 GBP2022-12-31
Net Deferred Tax Liability/Asset
-170,134 GBP2023-12-31
-251,528 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
81,394 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-170,134 GBP2023-12-31
-251,528 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,060 shares2023-12-31
4,060 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,370 shares2023-12-31
6,370 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
290 shares2023-12-31
290 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
870 shares2023-12-31
870 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,073 GBP2023-12-31
183,175 GBP2022-12-31
Between one and five year
493,978 GBP2023-12-31
499,571 GBP2022-12-31
More than five year
254,583 GBP2023-12-31
372,083 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
893,634 GBP2023-12-31
1,054,829 GBP2022-12-31