(expand)Intangible Assets
Other
16,015 GBP2023-12-31
35,500 GBP2022-12-31
Intangible Assets
64,215 GBP2023-12-31
93,952 GBP2022-12-31
Property, Plant & Equipment
10,540,501 GBP2023-12-31
10,342,767 GBP2022-12-31
Fixed Assets - Investments
46,100 GBP2023-12-31
46,100 GBP2022-12-31
Fixed Assets
10,650,816 GBP2023-12-31
10,482,819 GBP2022-12-31
Debtors
365,814 GBP2023-12-31
384,085 GBP2022-12-31
Cash at bank and in hand
730,471 GBP2023-12-31
659,710 GBP2022-12-31
Current Assets
1,753,256 GBP2023-12-31
1,670,689 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,324,194 GBP2023-12-31
-1,446,330 GBP2022-12-31
Net Current Assets/Liabilities
429,062 GBP2023-12-31
224,359 GBP2022-12-31
Total Assets Less Current Liabilities
11,079,878 GBP2023-12-31
10,707,178 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-797,106 GBP2023-12-31
-879,823 GBP2022-12-31
Net Assets/Liabilities
9,358,637 GBP2023-12-31
9,017,338 GBP2022-12-31
Equity
Called up share capital
915 GBP2023-12-31
915 GBP2022-12-31
915 GBP2021-12-31
Revaluation reserve
1,046,542 GBP2023-12-31
1,068,519 GBP2022-12-31
0 GBP2021-12-31
Capital redemption reserve
390 GBP2023-12-31
390 GBP2022-12-31
390 GBP2021-12-31
Retained earnings (accumulated losses)
8,310,790 GBP2023-12-31
7,947,514 GBP2022-12-31
7,817,443 GBP2021-12-31
Equity
9,358,637 GBP2023-12-31
9,017,338 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
451,099 GBP2023-01-01 ~ 2023-12-31
212,421 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-82,350 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-109,800 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,020 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2472023-01-01 ~ 2023-12-31
2492022-01-01 ~ 2022-12-31
Wages/Salaries
4,178,661 GBP2023-01-01 ~ 2023-12-31
3,997,103 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,245 GBP2023-01-01 ~ 2023-12-31
69,703 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,559,399 GBP2023-01-01 ~ 2023-12-31
4,370,786 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
199,813 GBP2023-01-01 ~ 2023-12-31
194,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
114,118 GBP2023-01-01 ~ 2023-12-31
39,739 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
323,948 GBP2023-12-31
308,948 GBP2022-12-31
Computer software
160,605 GBP2023-12-31
160,605 GBP2022-12-31
Development expenditure
35,138 GBP2023-12-31
35,138 GBP2022-12-31
Intangible Assets - Gross Cost
519,691 GBP2023-12-31
504,691 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
275,748 GBP2023-12-31
250,496 GBP2022-12-31
Development expenditure
28,291 GBP2023-12-31
24,867 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
455,476 GBP2023-12-31
410,739 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
25,252 GBP2023-01-01 ~ 2023-12-31
Development expenditure
3,424 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
44,737 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
6,847 GBP2023-12-31
10,271 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,055,000 GBP2023-12-31
6,055,000 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,185,377 GBP2023-12-31
1,167,759 GBP2022-12-31
Plant and equipment
7,885,063 GBP2023-12-31
7,312,952 GBP2022-12-31
Furniture and fittings
746,412 GBP2023-12-31
529,762 GBP2022-12-31
Motor vehicles
633,586 GBP2023-12-31
613,136 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,505,438 GBP2023-12-31
15,678,609 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-7,136 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-7,136 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
121,100 GBP2023-12-31
0 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
786,052 GBP2023-12-31
782,681 GBP2022-12-31
Plant and equipment
4,383,007 GBP2023-12-31
4,035,198 GBP2022-12-31
Furniture and fittings
211,975 GBP2023-12-31
109,478 GBP2022-12-31
Motor vehicles
462,803 GBP2023-12-31
408,485 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,964,937 GBP2023-12-31
5,335,842 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
121,100 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
3,371 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
347,809 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
107,641 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
54,318 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
634,239 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
-5,144 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,144 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,933,900 GBP2023-12-31
6,055,000 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
399,325 GBP2023-12-31
385,078 GBP2022-12-31
Plant and equipment
3,502,056 GBP2023-12-31
3,277,754 GBP2022-12-31
Furniture and fittings
534,437 GBP2023-12-31
420,284 GBP2022-12-31
Motor vehicles
170,783 GBP2023-12-31
204,651 GBP2022-12-31
Amounts invested in assets
Non-current
46,100 GBP2023-12-31
46,100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
159,069 GBP2023-12-31
111,932 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
76,198 GBP2022-12-31
Other Debtors
Current
67,495 GBP2023-12-31
62,918 GBP2022-12-31
Prepayments/Accrued Income
Current
139,250 GBP2023-12-31
133,037 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
365,814 GBP2023-12-31
384,085 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
114,438 GBP2023-12-31
112,351 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
20,093 GBP2023-12-31
38,990 GBP2022-12-31
Other Remaining Borrowings
Current
125,604 GBP2023-12-31
126,386 GBP2022-12-31
Trade Creditors/Trade Payables
Current
532,389 GBP2023-12-31
711,725 GBP2022-12-31
Amounts owed to group undertakings
Current
1,100 GBP2023-12-31
1,100 GBP2022-12-31
Corporation Tax Payable
Current
90,059 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
128,087 GBP2023-12-31
82,842 GBP2022-12-31
Other Creditors
Current
115,225 GBP2023-12-31
104,254 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
197,199 GBP2023-12-31
268,682 GBP2022-12-31
Creditors
Current
1,324,194 GBP2023-12-31
1,446,330 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
649,356 GBP2023-12-31
763,698 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
20,093 GBP2022-12-31
Other Remaining Borrowings
Non-current
147,750 GBP2023-12-31
96,032 GBP2022-12-31
Creditors
Non-current
797,106 GBP2023-12-31
879,823 GBP2022-12-31
Bank Borrowings
763,794 GBP2023-12-31
876,049 GBP2022-12-31
Total Borrowings
1,037,148 GBP2023-12-31
1,098,467 GBP2022-12-31
Current
240,042 GBP2023-12-31
238,737 GBP2022-12-31
Non-current
797,106 GBP2023-12-31
859,730 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
20,093 GBP2023-12-31
38,990 GBP2022-12-31
Minimum gross finance lease payments owing
20,093 GBP2023-12-31
59,083 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
198,505 GBP2023-12-31
196,082 GBP2022-12-31
Between two and five year
465,475 GBP2023-12-31
518,905 GBP2022-12-31
More than five year
199,875 GBP2023-12-31
253,075 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
863,855 GBP2023-12-31
968,062 GBP2022-12-31