Cost of Sales
-8,586,710 GBP2023-01-01 ~ 2023-12-31
-8,112,754 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,892,756 GBP2023-01-01 ~ 2023-12-31
-3,931,516 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,036 GBP2023-01-01 ~ 2023-12-31
2,390 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,850,144 GBP2023-01-01 ~ 2023-12-31
4,872,251 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,647,656 GBP2023-01-01 ~ 2023-12-31
3,793,137 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
24,264 GBP2023-12-31
20,532 GBP2022-12-31
Property, Plant & Equipment
30,496,673 GBP2023-12-31
28,858,787 GBP2022-12-31
Fixed Assets
30,520,937 GBP2023-12-31
28,879,319 GBP2022-12-31
Debtors
5,502,710 GBP2023-12-31
4,595,714 GBP2022-12-31
Cash at bank and in hand
1,541,882 GBP2023-12-31
1,656,366 GBP2022-12-31
Current Assets
31,660,398 GBP2023-12-31
26,087,972 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,867,278 GBP2023-12-31
-3,807,390 GBP2022-12-31
Net Current Assets/Liabilities
27,793,120 GBP2023-12-31
22,280,582 GBP2022-12-31
Total Assets Less Current Liabilities
58,314,057 GBP2023-12-31
51,159,901 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-19,625,492 GBP2023-12-31
-16,961,515 GBP2022-12-31
Net Assets/Liabilities
35,350,063 GBP2023-12-31
31,191,894 GBP2022-12-31
Equity
Called up share capital
7,170,925 GBP2023-12-31
7,043,297 GBP2022-12-31
7,000,265 GBP2021-12-31
Share premium
8,636,802 GBP2023-12-31
8,253,917 GBP2022-12-31
8,125,820 GBP2021-12-31
Revaluation reserve
2,620,970 GBP2023-12-31
2,620,970 GBP2022-12-31
2,620,970 GBP2021-12-31
Retained earnings (accumulated losses)
16,921,366 GBP2023-12-31
13,273,710 GBP2022-12-31
9,480,573 GBP2021-12-31
Equity
35,350,063 GBP2023-12-31
31,191,894 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,647,656 GBP2023-01-01 ~ 2023-12-31
3,793,137 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
127,628 GBP2023-01-01 ~ 2023-12-31
43,032 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
510,513 GBP2023-01-01 ~ 2023-12-31
171,129 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,250 GBP2023-01-01 ~ 2023-12-31
23,200 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
892023-01-01 ~ 2023-12-31
882022-01-01 ~ 2022-12-31
Wages/Salaries
2,655,972 GBP2023-01-01 ~ 2023-12-31
2,375,263 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,454 GBP2023-01-01 ~ 2023-12-31
118,615 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,020,211 GBP2023-01-01 ~ 2023-12-31
2,723,658 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
162,026 GBP2023-01-01 ~ 2023-12-31
150,600 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
346,676 GBP2023-01-01 ~ 2023-12-31
467,631 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
60,289 GBP2023-12-31
60,289 GBP2022-12-31
Computer software
192,461 GBP2023-12-31
181,796 GBP2022-12-31
Intangible Assets - Gross Cost
252,750 GBP2023-12-31
242,085 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,289 GBP2023-12-31
60,289 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
228,486 GBP2023-12-31
221,553 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,933 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
24,264 GBP2023-12-31
20,532 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
23,196,752 GBP2023-12-31
21,810,390 GBP2022-12-31
Plant and equipment
8,974,532 GBP2023-12-31
8,648,468 GBP2022-12-31
Motor vehicles
39,886 GBP2023-12-31
39,886 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
39,353,707 GBP2023-12-31
36,476,711 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-41,725 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-258,042 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,582,027 GBP2023-12-31
2,128,426 GBP2022-12-31
Plant and equipment
4,336,868 GBP2023-12-31
3,852,838 GBP2022-12-31
Motor vehicles
39,886 GBP2023-12-31
39,886 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,857,034 GBP2023-12-31
7,617,924 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
453,642 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
485,966 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,325,955 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,936 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-86,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
20,614,725 GBP2023-12-31
19,681,964 GBP2022-12-31
Plant and equipment
4,637,664 GBP2023-12-31
4,795,630 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
2,604,033 GBP2023-12-31
1,717,155 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,126,669 GBP2023-12-31
4,047,362 GBP2022-12-31
Other Debtors
Current
291,430 GBP2023-12-31
333,478 GBP2022-12-31
Prepayments/Accrued Income
Current
84,611 GBP2023-12-31
214,874 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,502,710 GBP2023-12-31
4,595,714 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
750,000 GBP2023-12-31
750,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,367,775 GBP2023-12-31
1,008,125 GBP2022-12-31
Corporation Tax Payable
Current
439,121 GBP2023-12-31
296,485 GBP2022-12-31
Other Taxation & Social Security Payable
Current
86,747 GBP2023-12-31
97,365 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,223,635 GBP2023-12-31
1,655,415 GBP2022-12-31
Creditors
Current
3,867,278 GBP2023-12-31
3,807,390 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
19,608,623 GBP2023-12-31
16,546,401 GBP2022-12-31
Other Remaining Borrowings
Non-current
16,869 GBP2023-12-31
415,114 GBP2022-12-31
Creditors
Non-current
19,625,492 GBP2023-12-31
16,961,515 GBP2022-12-31
Bank Borrowings
20,358,623 GBP2023-12-31
17,296,401 GBP2022-12-31
Total Borrowings
20,375,492 GBP2023-12-31
17,711,515 GBP2022-12-31
Current
750,000 GBP2023-12-31
750,000 GBP2022-12-31
Non-current
19,625,492 GBP2023-12-31
16,961,515 GBP2022-12-31
Equity
Called up share capital
7,170,925 GBP2023-12-31
7,043,297 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,936 GBP2023-12-31
44,916 GBP2022-12-31