Cost of Sales
-6,262,491 GBP2024-01-01 ~ 2024-12-31
-6,994,575 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,288,955 GBP2024-01-01 ~ 2024-12-31
-1,374,830 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
402,686 GBP2024-01-01 ~ 2024-12-31
-98,660 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
311,127 GBP2024-01-01 ~ 2024-12-31
-102,160 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
12,950 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
6,205,917 GBP2024-12-31
6,261,246 GBP2023-12-31
Investment Property
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Fixed Assets
7,218,867 GBP2024-12-31
7,261,246 GBP2023-12-31
Debtors
996,466 GBP2024-12-31
1,004,286 GBP2023-12-31
Cash at bank and in hand
1,423,206 GBP2024-12-31
766,119 GBP2023-12-31
Current Assets
5,198,873 GBP2024-12-31
4,713,388 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-934,721 GBP2023-12-31
Net Current Assets/Liabilities
4,129,173 GBP2024-12-31
3,778,667 GBP2023-12-31
Total Assets Less Current Liabilities
11,348,040 GBP2024-12-31
11,039,913 GBP2023-12-31
Net Assets/Liabilities
11,295,040 GBP2024-12-31
10,983,913 GBP2023-12-31
Equity
Called up share capital
26,140 GBP2024-12-31
26,140 GBP2023-12-31
26,140 GBP2022-12-31
Capital redemption reserve
23,588 GBP2024-12-31
23,588 GBP2023-12-31
23,588 GBP2022-12-31
Retained earnings (accumulated losses)
11,245,312 GBP2024-12-31
10,934,185 GBP2023-12-31
11,036,345 GBP2022-12-31
Equity
11,295,040 GBP2024-12-31
10,983,913 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
311,127 GBP2024-01-01 ~ 2024-12-31
-102,160 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,000 GBP2024-01-01 ~ 2024-12-31
6,700 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
542024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Wages/Salaries
1,733,892 GBP2024-01-01 ~ 2024-12-31
1,794,790 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,489 GBP2024-01-01 ~ 2024-12-31
53,555 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,942,754 GBP2024-01-01 ~ 2024-12-31
2,008,444 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
267,686 GBP2024-01-01 ~ 2024-12-31
361,720 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,000 GBP2024-01-01 ~ 2024-12-31
3,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
640,000 GBP2024-12-31
640,000 GBP2023-12-31
Computer software
12,950 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
652,950 GBP2024-12-31
640,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
640,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
640,000 GBP2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
12,950 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,675,255 GBP2023-12-31
Plant and equipment
153,356 GBP2024-12-31
149,156 GBP2023-12-31
Furniture and fittings
1,033,073 GBP2024-12-31
996,485 GBP2023-12-31
Motor vehicles
291,534 GBP2024-12-31
327,077 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,503,950 GBP2024-12-31
8,498,705 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-111,213 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-111,213 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
6,675,255 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
350,732 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,040,197 GBP2023-12-31
Plant and equipment
92,585 GBP2024-12-31
79,810 GBP2023-12-31
Furniture and fittings
940,780 GBP2024-12-31
918,591 GBP2023-12-31
Motor vehicles
112,914 GBP2024-12-31
140,007 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,298,033 GBP2024-12-31
2,237,459 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
49,204 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
12,775 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
22,189 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
36,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
123,687 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-63,113 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,113 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
62,353 GBP2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
5,585,854 GBP2024-12-31
5,635,058 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
288,379 GBP2024-12-31
291,878 GBP2023-12-31
Plant and equipment
60,771 GBP2024-12-31
69,346 GBP2023-12-31
Furniture and fittings
92,293 GBP2024-12-31
77,894 GBP2023-12-31
Motor vehicles
178,620 GBP2024-12-31
187,070 GBP2023-12-31
Investment Property - Fair Value Model
1,000,000 GBP2023-12-31
Finished Goods/Goods for Resale
2,779,201 GBP2024-12-31
2,942,983 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
769,659 GBP2024-12-31
810,021 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
1,402 GBP2023-12-31
Prepayments/Accrued Income
Current
138,450 GBP2024-12-31
159,937 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
908,109 GBP2024-12-31
Current, Amounts falling due within one year
971,360 GBP2023-12-31
Other Debtors
Non-current
88,357 GBP2024-12-31
32,926 GBP2023-12-31
Trade Creditors/Trade Payables
Current
597,625 GBP2024-12-31
530,076 GBP2023-12-31
Corporation Tax Payable
Current
94,559 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
189,968 GBP2024-12-31
115,344 GBP2023-12-31
Other Creditors
Current
169,925 GBP2024-12-31
273,097 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
17,623 GBP2024-12-31
16,204 GBP2023-12-31
Creditors
Current
1,069,700 GBP2024-12-31
934,721 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,918 GBP2023-12-31
Between two and five year
29,361 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
46,279 GBP2023-12-31