Cost of Sales
-23,902,785 GBP2022-01-01 ~ 2022-12-31
-21,882,498 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,340,567 GBP2022-01-01 ~ 2022-12-31
-1,312,179 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
894 GBP2022-01-01 ~ 2022-12-31
452 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
855,982 GBP2022-01-01 ~ 2022-12-31
1,103,721 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
567,482 GBP2022-01-01 ~ 2022-12-31
942,302 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Other
314,301 GBP2022-12-31
246,818 GBP2021-12-31
Property, Plant & Equipment
3,232,035 GBP2022-12-31
2,661,387 GBP2021-12-31
Fixed Assets
3,546,336 GBP2022-12-31
2,908,205 GBP2021-12-31
Debtors
4,576,478 GBP2022-12-31
4,193,406 GBP2021-12-31
Cash at bank and in hand
1,651,116 GBP2022-12-31
2,397,840 GBP2021-12-31
Current Assets
7,477,474 GBP2022-12-31
7,602,837 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-5,066,470 GBP2022-12-31
-5,032,762 GBP2021-12-31
Net Current Assets/Liabilities
2,411,004 GBP2022-12-31
2,570,075 GBP2021-12-31
Total Assets Less Current Liabilities
5,957,340 GBP2022-12-31
5,478,280 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-3,636,798 GBP2022-12-31
-3,636,799 GBP2021-12-31
Net Assets/Liabilities
1,535,042 GBP2022-12-31
1,344,481 GBP2021-12-31
Equity
Called up share capital
250,000 GBP2022-12-31
250,000 GBP2021-12-31
250,000 GBP2020-12-31
Retained earnings (accumulated losses)
1,285,042 GBP2022-12-31
1,094,481 GBP2021-12-31
253,632 GBP2020-12-31
Equity
1,535,042 GBP2022-12-31
1,344,481 GBP2021-12-31
503,632 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-101,453 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-376,921 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,906 GBP2022-01-01 ~ 2022-12-31
12,500 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
302022-01-01 ~ 2022-12-31
292021-01-01 ~ 2021-12-31
Wages/Salaries
2,388,271 GBP2022-01-01 ~ 2022-12-31
2,248,858 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,883 GBP2022-01-01 ~ 2022-12-31
84,124 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,652,294 GBP2022-01-01 ~ 2022-12-31
2,479,340 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
288,500 GBP2022-01-01 ~ 2022-12-31
146,500 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
20,653,607 GBP2022-12-31
19,616,075 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
17,421,572 GBP2022-12-31
16,954,688 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
466,884 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
3,232,035 GBP2022-12-31
2,661,387 GBP2021-12-31
Finished Goods/Goods for Resale
614,064 GBP2022-12-31
622,512 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,535,933 GBP2022-12-31
2,139,884 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
176,427 GBP2022-12-31
175,533 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
2,864,118 GBP2022-12-31
1,835,799 GBP2021-12-31
Other Debtors
Current
0 GBP2022-12-31
153 GBP2021-12-31
Prepayments/Accrued Income
Current
0 GBP2022-12-31
42,037 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
4,576,478 GBP2022-12-31
4,193,406 GBP2021-12-31
Trade Creditors/Trade Payables
Current
485,673 GBP2022-12-31
576,990 GBP2021-12-31
Amounts owed to group undertakings
Current
4,077,199 GBP2022-12-31
4,100,322 GBP2021-12-31
Other Taxation & Social Security Payable
Current
192,590 GBP2022-12-31
231,130 GBP2021-12-31
Other Creditors
Current
420 GBP2022-12-31
9,740 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
310,588 GBP2022-12-31
114,580 GBP2021-12-31
Creditors
Current
5,066,470 GBP2022-12-31
5,032,762 GBP2021-12-31
Other Remaining Borrowings
Non-current
3,636,798 GBP2022-12-31
3,636,799 GBP2021-12-31
Total Borrowings
Non-current
3,636,798 GBP2022-12-31
3,636,799 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,517 GBP2022-12-31
0 GBP2021-12-31
Between two and five year
37,528 GBP2022-12-31
0 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,045 GBP2022-12-31
0 GBP2021-12-31