Average Number of Employees
362023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,010,038 GBP2023-12-31
3,760,003 GBP2022-12-31
Fixed Assets
3,010,038 GBP2023-12-31
3,760,003 GBP2022-12-31
Total Inventories
572,145 GBP2023-12-31
540,786 GBP2022-12-31
Debtors
Non-current
435,285 GBP2023-12-31
Current
2,648,612 GBP2023-12-31
1,920,129 GBP2022-12-31
Cash at bank and in hand
328,362 GBP2023-12-31
126,031 GBP2022-12-31
Current Assets
3,984,404 GBP2023-12-31
2,586,946 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,309,951 GBP2023-12-31
-5,565,574 GBP2022-12-31
Net Current Assets/Liabilities
-1,325,547 GBP2023-12-31
-2,978,628 GBP2022-12-31
Total Assets Less Current Liabilities
1,684,491 GBP2023-12-31
781,375 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-983,296 GBP2023-12-31
-1,683,872 GBP2022-12-31
Net Assets/Liabilities
322,350 GBP2023-12-31
-1,391,989 GBP2022-12-31
Equity
Called up share capital
1,770,096 GBP2023-12-31
1,770,096 GBP2022-12-31
Retained earnings (accumulated losses)
-1,447,746 GBP2023-12-31
-3,162,085 GBP2022-12-31
Equity
322,350 GBP2023-12-31
-1,391,989 GBP2022-12-31
Wages/Salaries
1,725,086 GBP2023-01-01 ~ 2023-12-31
1,478,432 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
163,868 GBP2023-01-01 ~ 2023-12-31
168,862 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,954,213 GBP2023-01-01 ~ 2023-12-31
1,704,001 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,200,090 GBP2023-12-31
5,186,677 GBP2022-12-31
Furniture and fittings
22,714 GBP2023-12-31
22,714 GBP2022-12-31
Office equipment
84,842 GBP2023-12-31
81,732 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,711,087 GBP2023-12-31
5,694,564 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,722,777 GBP2022-12-31
Furniture and fittings
12,928 GBP2022-12-31
Office equipment
77,749 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,934,561 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
24,789 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
4,543 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
3,503 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
73,179 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
693,309 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
693,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,440,875 GBP2023-12-31
Furniture and fittings
17,471 GBP2023-12-31
Office equipment
81,252 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,701,049 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
2,759,215 GBP2023-12-31
3,463,900 GBP2022-12-31
Furniture and fittings
5,243 GBP2023-12-31
9,786 GBP2022-12-31
Office equipment
3,590 GBP2023-12-31
3,983 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
2,605,596 GBP2023-12-31
2,998,132 GBP2022-12-31
Under hire purchased contracts or finance leases
2,605,596 GBP2023-12-31
2,998,132 GBP2022-12-31
Raw materials and consumables
484,588 GBP2023-12-31
466,527 GBP2022-12-31
Value of work in progress
87,557 GBP2023-12-31
74,259 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,573,169 GBP2023-12-31
1,406,084 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
316,404 GBP2023-12-31
248,942 GBP2022-12-31
Other Debtors
Current
101,664 GBP2023-12-31
118,249 GBP2022-12-31
Prepayments/Accrued Income
Current
100,007 GBP2023-12-31
146,854 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
557,368 GBP2023-12-31
Cash and Cash Equivalents
328,362 GBP2023-12-31
126,031 GBP2022-12-31
Bank Borrowings
Current
1,132,261 GBP2023-12-31
63,158 GBP2022-12-31
Other Remaining Borrowings
Current
1,200,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
898,794 GBP2023-12-31
446,886 GBP2022-12-31
Amounts owed to group undertakings
Current
1,566,588 GBP2023-12-31
2,204,341 GBP2022-12-31
Taxation/Social Security Payable
Current
267,182 GBP2023-12-31
165,518 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
983,084 GBP2023-12-31
922,945 GBP2022-12-31
Other Creditors
Current
53,417 GBP2023-12-31
70,365 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
408,625 GBP2023-12-31
492,361 GBP2022-12-31
Creditors
Current
5,309,951 GBP2023-12-31
5,565,574 GBP2022-12-31
Bank Borrowings
Non-current
110,526 GBP2023-12-31
173,684 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
872,770 GBP2023-12-31
1,510,188 GBP2022-12-31
Creditors
Non-current
983,296 GBP2023-12-31
1,683,872 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,132,261 GBP2023-12-31
63,158 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,132,261 GBP2023-12-31
1,263,158 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
110,526 GBP2023-12-31
173,684 GBP2022-12-31
Total Borrowings
1,242,787 GBP2023-12-31
1,436,842 GBP2022-12-31
Minimum gross finance lease payments owing
1,855,854 GBP2023-12-31
2,381,332 GBP2022-12-31
Net Deferred Tax Liability/Asset
613,808 GBP2023-12-31
-489,492 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,103,300 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-489,492 GBP2022-12-31
Deferred Tax Liabilities
-378,845 GBP2023-12-31
-489,492 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,770,096 shares2023-12-31
1,770,096 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31