Average Number of Employees
1272023-01-01 ~ 2023-12-31
1332022-01-01 ~ 2022-12-31
Turnover/Revenue
38,598,281 GBP2023-01-01 ~ 2023-12-31
49,290,284 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-41,239,156 GBP2023-01-01 ~ 2023-12-31
-45,353,228 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-2,640,875 GBP2023-01-01 ~ 2023-12-31
3,937,056 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,958,980 GBP2023-01-01 ~ 2023-12-31
-1,485,869 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-5,501,709 GBP2023-01-01 ~ 2023-12-31
2,558,536 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,954 GBP2023-01-01 ~ 2023-12-31
10,718 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,500,020 GBP2023-01-01 ~ 2023-12-31
2,566,963 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-3,984,163 GBP2023-01-01 ~ 2023-12-31
2,156,358 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
59,500 GBP2023-12-31
66,500 GBP2022-12-31
Property, Plant & Equipment
15,954,361 GBP2023-12-31
16,180,131 GBP2022-12-31
Fixed Assets - Investments
560,001 GBP2023-12-31
560,001 GBP2022-12-31
Fixed Assets
16,573,862 GBP2023-12-31
16,806,632 GBP2022-12-31
Total Inventories
637,540 GBP2023-12-31
727,497 GBP2022-12-31
Debtors
2,341,771 GBP2023-12-31
4,207,265 GBP2022-12-31
Cash at bank and in hand
2,116,939 GBP2023-12-31
2,129,437 GBP2022-12-31
Current Assets
5,096,250 GBP2023-12-31
7,064,199 GBP2022-12-31
Net Current Assets/Liabilities
-5,806,315 GBP2023-12-31
-1,165,084 GBP2022-12-31
Total Assets Less Current Liabilities
10,767,547 GBP2023-12-31
15,641,548 GBP2022-12-31
Creditors
Amounts falling due after one year
-90,252 GBP2023-12-31
-13,888 GBP2022-12-31
Net Assets/Liabilities
8,386,495 GBP2023-12-31
12,370,659 GBP2022-12-31
Equity
Called up share capital
13,500 GBP2023-12-31
13,500 GBP2022-12-31
13,500 GBP2021-12-31
Revaluation reserve
8,750,526 GBP2023-12-31
8,750,526 GBP2022-12-31
8,750,526 GBP2021-12-31
Capital redemption reserve
16,500 GBP2023-12-31
16,500 GBP2022-12-31
16,500 GBP2021-12-31
Retained earnings (accumulated losses)
-394,031 GBP2023-12-31
3,590,133 GBP2022-12-31
5,433,775 GBP2021-12-31
Equity
8,386,495 GBP2023-12-31
12,370,659 GBP2022-12-31
14,214,301 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,984,163 GBP2023-01-01 ~ 2023-12-31
2,156,358 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,984,163 GBP2023-01-01 ~ 2023-12-31
2,156,358 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-3,984,163 GBP2023-01-01 ~ 2023-12-31
2,156,358 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-4,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
0.152023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
770,011 GBP2023-01-01 ~ 2023-12-31
501,953 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,100 GBP2023-01-01 ~ 2023-12-31
12,900 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,115,594 GBP2023-01-01 ~ 2023-12-31
4,283,474 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
294,990 GBP2023-01-01 ~ 2023-12-31
436,315 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,367 GBP2023-01-01 ~ 2023-12-31
123,987 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,543,951 GBP2023-01-01 ~ 2023-12-31
4,843,776 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
207,650 GBP2023-01-01 ~ 2023-12-31
200,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,216,201 GBP2023-01-01 ~ 2023-12-31
683,233 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
487,723 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
4,000,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
70,000 GBP2022-12-31
Intangible Assets - Gross Cost
70,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
10,500 GBP2023-12-31
3,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
10,500 GBP2023-12-31
3,500 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
7,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
59,500 GBP2023-12-31
66,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
11,918,969 GBP2023-12-31
11,918,969 GBP2022-12-31
Plant and equipment
20,761,811 GBP2023-12-31
20,272,856 GBP2022-12-31
Tools/Equipment for furniture and fittings
74,498 GBP2023-12-31
69,611 GBP2022-12-31
Motor vehicles
316,897 GBP2023-12-31
266,497 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
33,072,175 GBP2023-12-31
32,527,933 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
433,803 GBP2023-12-31
433,803 GBP2022-12-31
Plant and equipment
16,479,557 GBP2023-12-31
15,759,379 GBP2022-12-31
Tools/Equipment for furniture and fittings
15,985 GBP2023-12-31
6,162 GBP2022-12-31
Motor vehicles
188,469 GBP2023-12-31
148,459 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,117,814 GBP2023-12-31
16,347,803 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
720,178 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
9,823 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
40,010 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
770,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
11,485,166 GBP2023-12-31
11,485,166 GBP2022-12-31
Plant and equipment
4,282,254 GBP2023-12-31
4,513,477 GBP2022-12-31
Tools/Equipment for furniture and fittings
58,513 GBP2023-12-31
63,449 GBP2022-12-31
Motor vehicles
128,428 GBP2023-12-31
118,038 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
218,107 GBP2023-12-31
49,844 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
83,936 GBP2023-12-31
70,105 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
560,001 GBP2023-12-31
Non-current
560,001 GBP2023-12-31
560,001 GBP2022-12-31
Finished Goods
183,907 GBP2023-12-31
323,882 GBP2022-12-31
Trade Debtors/Trade Receivables
1,806,264 GBP2023-12-31
3,684,801 GBP2022-12-31
Prepayments/Accrued Income
44,326 GBP2023-12-31
8,163 GBP2022-12-31
Other Debtors
451,181 GBP2023-12-31
500,301 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
46,724 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,771,039 GBP2023-12-31
6,311,139 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,162,243 GBP2023-12-31
969,697 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
332,165 GBP2023-12-31
514,763 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
94,865 GBP2023-12-31
16,667 GBP2022-12-31
Other Creditors
Amounts falling due within one year
150,695 GBP2023-12-31
417,017 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
90,252 GBP2023-12-31
13,888 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
-94,865 GBP2023-12-31
-16,667 GBP2022-12-31
Between one and five year
-90,252 GBP2023-12-31
-13,888 GBP2022-12-31
Minimum gross finance lease payments owing
-185,117 GBP2023-12-31
-30,555 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
-165,902 GBP2023-12-31
-30,555 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,040,800 GBP2023-12-31
3,257,001 GBP2022-12-31
Deferred Tax Liabilities
2,040,800 GBP2023-12-31
3,257,001 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,704 GBP2023-12-31
168,128 GBP2022-12-31
Between one and five year
11,785 GBP2023-12-31
8,555 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
26,489 GBP2023-12-31
176,683 GBP2022-12-31