Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,650,511 GBP2024-01-01 ~ 2024-12-31
19,289,749 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,673,723 GBP2024-01-01 ~ 2024-12-31
17,879,111 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,976,788 GBP2024-01-01 ~ 2024-12-31
1,410,638 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,327,814 GBP2024-01-01 ~ 2024-12-31
3,433,603 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,342,026 GBP2024-01-01 ~ 2024-12-31
-1,989,608 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,245 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
100,432 GBP2024-01-01 ~ 2024-12-31
1,816 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,442,458 GBP2024-01-01 ~ 2024-12-31
-1,978,179 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-459,960 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,442,458 GBP2024-01-01 ~ 2024-12-31
-1,518,219 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,442,458 GBP2024-01-01 ~ 2024-12-31
-1,518,219 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
264,396 GBP2024-12-31
352,276 GBP2023-12-31
Property, Plant & Equipment
7,064,851 GBP2024-12-31
8,364,913 GBP2023-12-31
Fixed Assets
7,329,247 GBP2024-12-31
8,717,189 GBP2023-12-31
Total Inventories
68,214 GBP2023-12-31
Debtors
9,692,096 GBP2024-12-31
6,135,794 GBP2023-12-31
Cash at bank and in hand
439,473 GBP2024-12-31
1,016,007 GBP2023-12-31
Current Assets
10,131,569 GBP2024-12-31
7,220,015 GBP2023-12-31
Creditors
Current
8,598,797 GBP2024-12-31
5,423,510 GBP2023-12-31
Net Current Assets/Liabilities
1,532,772 GBP2024-12-31
1,796,505 GBP2023-12-31
Total Assets Less Current Liabilities
8,862,019 GBP2024-12-31
10,513,694 GBP2023-12-31
Net Assets/Liabilities
7,237,019 GBP2024-12-31
9,679,477 GBP2023-12-31
Equity
Called up share capital
9,000,000 GBP2024-12-31
9,000,000 GBP2023-12-31
9,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-1,762,981 GBP2024-12-31
679,477 GBP2023-12-31
2,197,696 GBP2022-12-31
Equity
7,237,019 GBP2024-12-31
9,679,477 GBP2023-12-31
11,197,696 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,442,458 GBP2024-01-01 ~ 2024-12-31
-1,518,219 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,671,718 GBP2024-01-01 ~ 2024-12-31
7,524,902 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
536,229 GBP2024-01-01 ~ 2024-12-31
701,348 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
273,402 GBP2024-01-01 ~ 2024-12-31
354,830 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,481,349 GBP2024-01-01 ~ 2024-12-31
8,581,080 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1512024-01-01 ~ 2024-12-31
2052023-01-01 ~ 2023-12-31
Director Remuneration
112,127 GBP2024-01-01 ~ 2024-12-31
281,497 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,842,721 GBP2024-01-01 ~ 2024-12-31
1,232,982 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,321 GBP2024-01-01 ~ 2024-12-31
30,402 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-610,615 GBP2024-01-01 ~ 2024-12-31
-465,268 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
902,659 GBP2024-12-31
914,716 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
31,131,852 GBP2024-12-31
31,531,687 GBP2023-12-31
Plant and equipment
11,127,440 GBP2024-12-31
11,998,676 GBP2023-12-31
Furniture and fittings
1,866,674 GBP2024-12-31
2,392,958 GBP2023-12-31
Motor vehicles
84,934 GBP2024-12-31
4,614,702 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
44,210,900 GBP2024-12-31
50,538,023 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,558,864 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-1,418,361 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-550,998 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-4,529,768 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-8,057,991 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
25,991,844 GBP2024-12-31
26,605,902 GBP2023-12-31
Plant and equipment
9,872,737 GBP2024-12-31
10,517,552 GBP2023-12-31
Furniture and fittings
1,207,690 GBP2024-12-31
1,543,378 GBP2023-12-31
Motor vehicles
73,778 GBP2024-12-31
3,506,278 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
37,146,049 GBP2024-12-31
42,173,110 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
872,714 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
622,985 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
178,855 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
168,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,842,721 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-1,486,772 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-1,267,800 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-514,543 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-3,600,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,869,782 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
5,140,008 GBP2024-12-31
4,925,785 GBP2023-12-31
Plant and equipment
1,254,703 GBP2024-12-31
1,481,124 GBP2023-12-31
Furniture and fittings
658,984 GBP2024-12-31
849,580 GBP2023-12-31
Motor vehicles
11,156 GBP2024-12-31
1,108,424 GBP2023-12-31
Merchandise
68,214 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,878,624 GBP2024-12-31
3,273,546 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,163,634 GBP2024-12-31
132,896 GBP2023-12-31
Prepayments/Accrued Income
Current
425,538 GBP2024-12-31
505,052 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,692,096 GBP2024-12-31
6,135,794 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,580,121 GBP2024-12-31
2,205,957 GBP2023-12-31
Amounts owed to group undertakings
Current
3,049,417 GBP2024-12-31
1,134,699 GBP2023-12-31
Other Taxation & Social Security Payable
Current
161,250 GBP2024-12-31
184,201 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,768,222 GBP2024-12-31
1,535,229 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
190,945 GBP2024-12-31
403,508 GBP2023-12-31
Between one and five year
324,010 GBP2024-12-31
461,930 GBP2023-12-31
More than five year
13,397 GBP2024-12-31
66,397 GBP2023-12-31
All periods
528,352 GBP2024-12-31
931,835 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000,000 shares2024-12-31