Turnover/Revenue
9,005,763 GBP2023-01-01 ~ 2023-12-31
7,039,295 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,893,871 GBP2023-01-01 ~ 2023-12-31
-3,800,886 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,111,892 GBP2023-01-01 ~ 2023-12-31
3,238,409 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,055,669 GBP2023-01-01 ~ 2023-12-31
-2,368,367 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,056,223 GBP2023-01-01 ~ 2023-12-31
870,042 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,059 GBP2023-01-01 ~ 2023-12-31
1,236 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
830,707 GBP2023-01-01 ~ 2023-12-31
752,778 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
580,578 GBP2023-01-01 ~ 2023-12-31
565,386 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
3,126,171 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
713,678 GBP2023-01-01 ~ 2023-12-31
2,987,050 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
18,248,441 GBP2023-12-31
17,982,653 GBP2022-12-31
Total Inventories
1,249,174 GBP2023-12-31
1,206,989 GBP2022-12-31
Debtors
Amounts falling due within one year
1,909,048 GBP2023-12-31
1,749,971 GBP2022-12-31
Cash at bank and in hand
120,793 GBP2023-12-31
540,599 GBP2022-12-31
Current Assets
3,488,537 GBP2023-12-31
4,369,163 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,732,261 GBP2023-12-31
-5,868,824 GBP2022-12-31
Net Current Assets/Liabilities
-2,243,724 GBP2023-12-31
-1,499,661 GBP2022-12-31
Total Assets Less Current Liabilities
16,004,717 GBP2023-12-31
16,482,992 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-243,582 GBP2023-12-31
-865,335 GBP2022-12-31
Net Assets/Liabilities
13,988,035 GBP2023-12-31
13,699,557 GBP2022-12-31
Equity
Called up share capital
9,254 GBP2023-12-31
9,254 GBP2022-12-31
9,254 GBP2021-12-31
Revaluation reserve
7,955,830 GBP2023-12-31
8,070,152 GBP2022-12-31
5,848,003 GBP2021-12-31
Capital redemption reserve
750 GBP2023-12-31
750 GBP2022-12-31
750 GBP2021-12-31
Retained earnings (accumulated losses)
6,022,201 GBP2023-12-31
5,619,401 GBP2022-12-31
5,092,250 GBP2021-12-31
Equity
13,988,035 GBP2023-12-31
13,699,557 GBP2022-12-31
10,950,257 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
580,578 GBP2023-01-01 ~ 2023-12-31
565,386 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-237,750 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-425,200 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,395 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
552023-01-01 ~ 2023-12-31
552022-01-01 ~ 2022-12-31
Wages/Salaries
1,574,440 GBP2023-01-01 ~ 2023-12-31
1,297,565 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
128,905 GBP2023-01-01 ~ 2023-12-31
120,364 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,491 GBP2023-01-01 ~ 2023-12-31
17,326 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,722,836 GBP2023-01-01 ~ 2023-12-31
1,435,255 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
9,100 GBP2023-01-01 ~ 2023-12-31
7,780 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,900 GBP2023-01-01 ~ 2023-12-31
10,400 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
17,883,090 GBP2023-12-31
17,500,000 GBP2022-12-31
Plant and equipment
1,313,528 GBP2023-12-31
1,088,566 GBP2022-12-31
Furniture and fittings
40,669 GBP2023-12-31
30,314 GBP2022-12-31
Motor vehicles
6,983 GBP2023-12-31
6,983 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,244,270 GBP2023-12-31
18,625,863 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-83,915 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-347,548 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
161,520 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
795,177 GBP2023-12-31
612,750 GBP2022-12-31
Furniture and fittings
32,149 GBP2023-12-31
23,477 GBP2022-12-31
Motor vehicles
6,983 GBP2023-12-31
6,983 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
995,829 GBP2023-12-31
643,210 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
247,422 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
219,523 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,672 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
475,617 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-54,999 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-122,998 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
17,721,570 GBP2023-12-31
17,500,000 GBP2022-12-31
Plant and equipment
518,351 GBP2023-12-31
475,816 GBP2022-12-31
Furniture and fittings
8,520 GBP2023-12-31
6,837 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
1,249,174 GBP2023-12-31
1,206,989 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,609,052 GBP2023-12-31
1,529,993 GBP2022-12-31
Other Debtors
Current
92,240 GBP2023-12-31
55,162 GBP2022-12-31
Prepayments/Accrued Income
Current
207,756 GBP2023-12-31
164,816 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,909,048 GBP2023-12-31
1,749,971 GBP2022-12-31
Prepayments/Accrued Income
29,167 GBP2022-12-31
Debtors
2,118,570 GBP2023-12-31
2,621,575 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,733,995 GBP2023-12-31
2,674,107 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
8,699 GBP2023-12-31
1,582 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,176,344 GBP2023-12-31
1,305,862 GBP2022-12-31
Corporation Tax Payable
Current
262,029 GBP2023-12-31
176,992 GBP2022-12-31
Other Taxation & Social Security Payable
Current
35,182 GBP2023-12-31
46,753 GBP2022-12-31
Other Creditors
Current
50,583 GBP2023-12-31
4,459 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,465,429 GBP2023-12-31
1,659,069 GBP2022-12-31
Creditors
Current
5,732,261 GBP2023-12-31
5,868,824 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,850 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
243,582 GBP2023-12-31
865,335 GBP2022-12-31
Bank Borrowings
2,539,191 GBP2023-12-31
2,674,107 GBP2022-12-31
Bank Overdrafts
194,804 GBP2023-12-31
-194,804 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
2,733,995 GBP2023-12-31
2,674,107 GBP2022-12-31
Current
2,733,995 GBP2023-12-31
2,674,107 GBP2022-12-31
Equity
Called up share capital
9,254 GBP2023-12-31
9,254 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,889 GBP2023-12-31
7,889 GBP2022-12-31
Between two and five year
4,602 GBP2023-12-31
12,491 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,491 GBP2023-12-31
20,380 GBP2022-12-31