Expenses related to depreciation, amortization, and impairment of assets
-18,623,000 GBP2023-01-01 ~ 2023-12-31
-14,334,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,000 GBP2023-01-01 ~ 2023-12-31
85,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-35,542,000 GBP2023-01-01 ~ 2023-12-31
-35,732,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-47,471,000 GBP2023-01-01 ~ 2023-12-31
-31,439,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-36,971,000 GBP2023-01-01 ~ 2023-12-31
-31,439,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
13,765,000 GBP2023-12-31
1,366,000 GBP2022-12-31
Property, Plant & Equipment
176,236,000 GBP2023-12-31
156,161,000 GBP2022-12-31
Fixed Assets
190,001,000 GBP2023-12-31
157,527,000 GBP2022-12-31
Debtors
23,596,000 GBP2023-12-31
46,779,000 GBP2022-12-31
Cash at bank and in hand
106,000 GBP2023-12-31
90,000 GBP2022-12-31
Current Assets
152,801,000 GBP2023-12-31
152,574,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-45,373,000 GBP2023-12-31
-40,828,000 GBP2022-12-31
Net Current Assets/Liabilities
107,428,000 GBP2023-12-31
111,746,000 GBP2022-12-31
Total Assets Less Current Liabilities
297,429,000 GBP2023-12-31
269,273,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-260,826,000 GBP2023-12-31
-244,149,000 GBP2022-12-31
Net Assets/Liabilities
34,839,000 GBP2023-12-31
21,810,000 GBP2022-12-31
Equity
Called up share capital
70,000,000 GBP2023-12-31
20,000,000 GBP2022-12-31
20,000,000 GBP2021-12-31
Other miscellaneous reserve
0 GBP2022-12-31
Retained earnings (accumulated losses)
1,810,000 GBP2022-12-31
32,632,000 GBP2021-12-31
Equity
34,839,000 GBP2023-12-31
21,810,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-47,471,000 GBP2023-01-01 ~ 2023-12-31
-31,439,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
135,000 GBP2023-01-01 ~ 2023-12-31
131,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
5692023-01-01 ~ 2023-12-31
6302022-01-01 ~ 2022-12-31
Wages/Salaries
22,146,000 GBP2023-01-01 ~ 2023-12-31
23,005,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,028,000 GBP2023-01-01 ~ 2023-12-31
1,040,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,341,000 GBP2023-01-01 ~ 2023-12-31
-1,477,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
31,587,000 GBP2023-12-31
17,587,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
17,822,000 GBP2023-12-31
16,221,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,601,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
13,765,000 GBP2023-12-31
1,366,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
40,855,000 GBP2023-12-31
25,346,000 GBP2022-12-31
Plant and equipment
161,217,000 GBP2023-12-31
139,079,000 GBP2022-12-31
Computers
39,239,000 GBP2023-12-31
51,744,000 GBP2022-12-31
Motor vehicles
33,923,000 GBP2023-12-31
28,341,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
275,234,000 GBP2023-12-31
244,510,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,926,000 GBP2023-01-01 ~ 2023-12-31
Computers
-240,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-146,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-6,460,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
8,567,000 GBP2023-12-31
7,154,000 GBP2022-12-31
Plant and equipment
76,882,000 GBP2023-12-31
70,004,000 GBP2022-12-31
Computers
1,888,000 GBP2023-12-31
1,499,000 GBP2022-12-31
Motor vehicles
11,661,000 GBP2023-12-31
9,692,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
98,998,000 GBP2023-12-31
88,349,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,525,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
12,151,000 GBP2023-01-01 ~ 2023-12-31
Computers
592,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,101,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
16,369,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,273,000 GBP2023-01-01 ~ 2023-12-31
Computers
-203,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-132,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,720,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
32,288,000 GBP2023-12-31
18,192,000 GBP2022-12-31
Plant and equipment
84,335,000 GBP2023-12-31
69,075,000 GBP2022-12-31
Computers
37,351,000 GBP2023-12-31
50,245,000 GBP2022-12-31
Motor vehicles
22,262,000 GBP2023-12-31
18,649,000 GBP2022-12-31
Finished Goods/Goods for Resale
764,000 GBP2023-12-31
593,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,107,000 GBP2023-12-31
15,584,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
6,543,000 GBP2023-12-31
7,850,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,141,000 GBP2023-12-31
344,000 GBP2022-12-31
Other Debtors
Current
469,000 GBP2023-12-31
1,489,000 GBP2022-12-31
Prepayments/Accrued Income
Current
5,336,000 GBP2023-12-31
6,083,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2023-12-31
77,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
23,596,000 GBP2023-12-31
31,427,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
32,000 GBP2023-12-31
56,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,612,000 GBP2023-12-31
6,675,000 GBP2022-12-31
Amounts owed to group undertakings
Current
35,127,000 GBP2023-12-31
19,793,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
565,000 GBP2023-12-31
591,000 GBP2022-12-31
Other Creditors
Current
135,000 GBP2023-12-31
242,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,753,000 GBP2023-12-31
13,431,000 GBP2022-12-31
Creditors
Current
45,373,000 GBP2023-12-31
40,828,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
32,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
259,000,000 GBP2023-12-31
242,157,000 GBP2022-12-31
Creditors
Non-current
260,826,000 GBP2023-12-31
244,149,000 GBP2022-12-31
Total Borrowings
Non-current
259,000,000 GBP2023-12-31
242,157,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
32,000 GBP2023-12-31
56,000 GBP2022-12-31
Minimum gross finance lease payments owing
32,000 GBP2023-12-31
88,000 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
1,975,000 GBP2023-12-31
2,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,291,000 GBP2023-12-31
34,449,000 GBP2022-12-31
Between two and five year
29,636,000 GBP2023-12-31
45,720,000 GBP2022-12-31
More than five year
5,047,000 GBP2023-12-31
5,023,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
59,974,000 GBP2023-12-31
85,192,000 GBP2022-12-31