Cost of Sales
-3,503,632 GBP2023-01-01 ~ 2023-12-31
-3,587,530 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,079,322 GBP2023-01-01 ~ 2023-12-31
-3,585,565 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,590 GBP2023-01-01 ~ 2023-12-31
217 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
229,131 GBP2023-01-01 ~ 2023-12-31
286,296 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
133,862 GBP2023-01-01 ~ 2023-12-31
-421,298 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
5,528,922 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
189,151 GBP2023-01-01 ~ 2023-12-31
3,725,394 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
811,815 GBP2023-12-31
947,115 GBP2022-12-31
Property, Plant & Equipment
34,432,782 GBP2023-12-31
27,125,426 GBP2022-12-31
Fixed Assets
35,244,597 GBP2023-12-31
28,072,541 GBP2022-12-31
Debtors
1,634,984 GBP2023-12-31
1,350,934 GBP2022-12-31
Cash at bank and in hand
86,357 GBP2023-12-31
36,183 GBP2022-12-31
Current Assets
2,257,488 GBP2023-12-31
1,467,365 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,665,802 GBP2023-12-31
-3,037,659 GBP2022-12-31
Net Current Assets/Liabilities
-2,408,314 GBP2023-12-31
-1,570,294 GBP2022-12-31
Total Assets Less Current Liabilities
32,836,283 GBP2023-12-31
26,502,247 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-25,835,185 GBP2023-12-31
-19,571,561 GBP2022-12-31
Net Assets/Liabilities
2,952,659 GBP2023-12-31
2,984,665 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
3,980,824 GBP2023-12-31
4,146,692 GBP2022-12-31
0 GBP2021-12-31
Retained earnings (accumulated losses)
-1,028,265 GBP2023-12-31
-1,162,127 GBP2022-12-31
-740,829 GBP2021-12-31
Equity
2,952,659 GBP2023-12-31
2,984,665 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
133,862 GBP2023-01-01 ~ 2023-12-31
-421,298 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,000 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Wages/Salaries
3,008,593 GBP2023-01-01 ~ 2023-12-31
2,735,196 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
271,089 GBP2023-01-01 ~ 2023-12-31
232,364 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,611,636 GBP2023-01-01 ~ 2023-12-31
3,280,882 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
217,400 GBP2023-01-01 ~ 2023-12-31
216,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
157,707 GBP2023-01-01 ~ 2023-12-31
947,248 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,353,015 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
541,200 GBP2023-12-31
405,900 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
135,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
836,761 GBP2023-12-31
607,038 GBP2022-12-31
Plant and equipment
1,453,973 GBP2023-12-31
1,125,401 GBP2022-12-31
Furniture and fittings
20,360 GBP2023-12-31
0 GBP2022-12-31
Computers
22,419 GBP2023-12-31
23,200 GBP2022-12-31
Motor vehicles
233,044 GBP2023-12-31
172,691 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
40,000,286 GBP2023-12-31
31,169,178 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-781 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-15,281 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,184 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
365,843 GBP2023-12-31
236,890 GBP2022-12-31
Furniture and fittings
2,385 GBP2023-12-31
0 GBP2022-12-31
Computers
20,549 GBP2023-12-31
17,254 GBP2022-12-31
Motor vehicles
61,404 GBP2023-12-31
40,560 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,567,504 GBP2023-12-31
4,043,752 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
4,184 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
128,953 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,385 GBP2023-01-01 ~ 2023-12-31
Computers
4,076 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
29,281 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,311,813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-781 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,437 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
832,577 GBP2023-12-31
607,038 GBP2022-12-31
Plant and equipment
1,088,130 GBP2023-12-31
888,511 GBP2022-12-31
Furniture and fittings
17,975 GBP2023-12-31
0 GBP2022-12-31
Computers
1,870 GBP2023-12-31
5,946 GBP2022-12-31
Motor vehicles
171,640 GBP2023-12-31
132,131 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,299,192 GBP2023-12-31
866,032 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
62,438 GBP2023-12-31
239,654 GBP2022-12-31
Prepayments/Accrued Income
Current
273,354 GBP2023-12-31
245,248 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,634,984 GBP2023-12-31
1,350,934 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,368,324 GBP2023-12-31
1,360,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
7,077 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
821,599 GBP2023-12-31
643,217 GBP2022-12-31
Other Taxation & Social Security Payable
Current
369,321 GBP2023-12-31
382,097 GBP2022-12-31
Other Creditors
Current
26,824 GBP2023-12-31
14,536 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,072,657 GBP2023-12-31
637,809 GBP2022-12-31
Creditors
Current
4,665,802 GBP2023-12-31
3,037,659 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
15,042,500 GBP2023-12-31
8,965,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
46,124 GBP2023-12-31
0 GBP2022-12-31
Other Remaining Borrowings
Non-current
10,746,561 GBP2023-12-31
10,606,561 GBP2022-12-31
Creditors
Non-current
25,835,185 GBP2023-12-31
19,571,561 GBP2022-12-31
Bank Borrowings
17,252,500 GBP2023-12-31
10,325,000 GBP2022-12-31
Bank Overdrafts
158,324 GBP2023-12-31
-158,324 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
28,157,385 GBP2023-12-31
20,931,561 GBP2022-12-31
Current
2,368,324 GBP2023-12-31
1,360,000 GBP2022-12-31
Non-current
25,789,061 GBP2023-12-31
19,571,561 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
7,077 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
53,201 GBP2023-12-31
0 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31