Cost of Sales
-7,949,173 GBP2024-01-01 ~ 2024-12-31
-7,458,534 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,109,873 GBP2024-01-01 ~ 2024-12-31
-2,732,382 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,773 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
240,629 GBP2024-01-01 ~ 2024-12-31
515,462 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
43,796 GBP2024-01-01 ~ 2024-12-31
515,690 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
43,796 GBP2024-01-01 ~ 2024-12-31
515,690 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,197,826 GBP2024-12-31
5,204,923 GBP2023-12-31
Debtors
1,684,551 GBP2023-12-31
Cash at bank and in hand
42,225 GBP2024-12-31
394 GBP2023-12-31
Current Assets
1,813,802 GBP2024-12-31
2,456,370 GBP2023-12-31
Net Current Assets/Liabilities
-1,230,857 GBP2024-12-31
-778,915 GBP2023-12-31
Total Assets Less Current Liabilities
3,966,969 GBP2024-12-31
4,426,008 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,456,124 GBP2023-12-31
Net Assets/Liabilities
1,495,208 GBP2024-12-31
1,636,621 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Revaluation reserve
628,075 GBP2024-12-31
628,075 GBP2023-12-31
628,075 GBP2022-12-31
Retained earnings (accumulated losses)
817,133 GBP2024-12-31
958,546 GBP2023-12-31
610,356 GBP2022-12-31
Equity
1,495,208 GBP2024-12-31
1,636,621 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
43,796 GBP2024-01-01 ~ 2024-12-31
515,690 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-167,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-185,209 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
25,200 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
832023-01-01 ~ 2023-12-31
Wages/Salaries
2,824,799 GBP2024-01-01 ~ 2024-12-31
2,623,529 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
171,856 GBP2024-01-01 ~ 2024-12-31
144,754 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,316,385 GBP2024-01-01 ~ 2024-12-31
3,041,932 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
202,741 GBP2024-01-01 ~ 2024-12-31
199,366 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
108,917 GBP2024-01-01 ~ 2024-12-31
-79,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,741,283 GBP2024-12-31
1,741,283 GBP2023-12-31
Plant and equipment
723,952 GBP2024-12-31
719,276 GBP2023-12-31
Furniture and fittings
411,021 GBP2024-12-31
333,176 GBP2023-12-31
Motor vehicles
1,007,428 GBP2024-12-31
809,205 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,583,023 GBP2024-12-31
7,274,846 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,750 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-225,188 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-228,938 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,699,339 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
770,575 GBP2024-12-31
680,813 GBP2023-12-31
Plant and equipment
471,714 GBP2024-12-31
416,412 GBP2023-12-31
Furniture and fittings
311,388 GBP2024-12-31
267,776 GBP2023-12-31
Motor vehicles
337,821 GBP2024-12-31
299,684 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,385,197 GBP2024-12-31
2,069,923 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
89,762 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
56,052 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
43,612 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
163,254 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
441,141 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-750 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-125,117 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-125,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
493,699 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,205,640 GBP2024-12-31
3,266,668 GBP2023-12-31
Improvements to leasehold property
970,708 GBP2024-12-31
1,060,470 GBP2023-12-31
Plant and equipment
252,238 GBP2024-12-31
302,864 GBP2023-12-31
Furniture and fittings
99,633 GBP2024-12-31
65,400 GBP2023-12-31
Motor vehicles
669,607 GBP2024-12-31
509,521 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
467,015 GBP2024-12-31
813,970 GBP2023-12-31
Other Debtors
Current
645,643 GBP2024-12-31
719,480 GBP2023-12-31
Prepayments/Accrued Income
Current
131,125 GBP2024-12-31
145,021 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,243,783 GBP2024-12-31
1,678,471 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
772,609 GBP2024-12-31
1,132,519 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
385,457 GBP2024-12-31
344,917 GBP2023-12-31
Trade Creditors/Trade Payables
Current
775,263 GBP2024-12-31
890,110 GBP2023-12-31
Corporation Tax Payable
Current
165,207 GBP2024-12-31
152,638 GBP2023-12-31
Other Taxation & Social Security Payable
Current
664,718 GBP2024-12-31
411,895 GBP2023-12-31
Other Creditors
Current
199,621 GBP2024-12-31
164,519 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
79,984 GBP2024-12-31
136,887 GBP2023-12-31
Creditors
Current
3,044,659 GBP2024-12-31
3,235,285 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,367,330 GBP2024-12-31
1,731,572 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
587,281 GBP2024-12-31
643,702 GBP2023-12-31
Creditors
Non-current
2,033,661 GBP2024-12-31
2,456,124 GBP2023-12-31
Bank Borrowings
2,139,939 GBP2024-12-31
2,811,993 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
52,098 GBP2023-12-31
-52,098 GBP2023-12-31
Total Borrowings
2,139,939 GBP2024-12-31
2,864,091 GBP2023-12-31
Current
772,609 GBP2024-12-31
1,132,519 GBP2023-12-31
Non-current
1,367,330 GBP2024-12-31
1,731,572 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
385,457 GBP2024-12-31
344,917 GBP2023-12-31
Minimum gross finance lease payments owing
972,738 GBP2024-12-31
988,619 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
80,850 GBP2024-12-31
82,650 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
30,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20,000 shares2024-12-31
20,000 shares2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,945 GBP2024-12-31
41,350 GBP2023-12-31
Between two and five year
20,485 GBP2024-12-31
31,641 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
49,430 GBP2024-12-31
72,991 GBP2023-12-31