Average Number of Employees
852023-01-01 ~ 2024-03-31
872022-01-01 ~ 2022-12-31
Turnover/Revenue
22,874,330 GBP2023-01-01 ~ 2024-03-31
16,307,983 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
21,331,500 GBP2023-01-01 ~ 2024-03-31
15,134,595 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,542,830 GBP2023-01-01 ~ 2024-03-31
1,173,388 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,976,822 GBP2023-01-01 ~ 2024-03-31
2,485,829 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,044,634 GBP2023-01-01 ~ 2024-03-31
-1,040,941 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
360,829 GBP2023-01-01 ~ 2024-03-31
161,606 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,405,463 GBP2023-01-01 ~ 2024-03-31
-1,202,547 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-438,696 GBP2023-01-01 ~ 2024-03-31
159,873 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-966,767 GBP2023-01-01 ~ 2024-03-31
-1,362,420 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-4,817,680 GBP2023-01-01 ~ 2024-03-31
680,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-5,784,447 GBP2023-01-01 ~ 2024-03-31
-682,420 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,068,705 GBP2024-03-31
10,368,235 GBP2022-12-31
Total Inventories
2,971,734 GBP2024-03-31
5,285,025 GBP2022-12-31
Debtors
5,215,236 GBP2024-03-31
437,912 GBP2022-12-31
Cash at bank and in hand
641,636 GBP2024-03-31
620,037 GBP2022-12-31
Current Assets
8,828,606 GBP2024-03-31
6,342,974 GBP2022-12-31
Creditors
Amounts falling due within one year
6,267,597 GBP2024-03-31
6,618,876 GBP2022-12-31
Net Current Assets/Liabilities
2,561,009 GBP2024-03-31
-275,902 GBP2022-12-31
Total Assets Less Current Liabilities
3,629,714 GBP2024-03-31
10,092,333 GBP2022-12-31
Creditors
Amounts falling due after one year
2,280,341 GBP2024-03-31
2,448,440 GBP2022-12-31
Net Assets/Liabilities
1,297,339 GBP2024-03-31
7,009,919 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Revaluation reserve
4,817,680 GBP2022-12-31
4,137,680 GBP2021-12-31
Retained earnings (accumulated losses)
1,033,845 GBP2024-03-31
2,000,612 GBP2022-12-31
3,363,032 GBP2021-12-31
Equity
1,297,339 GBP2024-03-31
7,009,919 GBP2022-12-31
7,631,871 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-966,767 GBP2023-01-01 ~ 2024-03-31
-1,362,420 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-966,767 GBP2023-01-01 ~ 2024-03-31
-1,362,420 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
71,867 GBP2023-01-01 ~ 2024-03-31
60,468 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102023-01-01 ~ 2024-03-31
Furniture and fittings
0.102023-01-01 ~ 2024-03-31
Motor vehicles
0.202023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
315,162 GBP2023-01-01 ~ 2024-03-31
370,035 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
232023-01-01 ~ 2024-03-31
242022-01-01 ~ 2022-12-31
Wages/Salaries
3,052,132 GBP2023-01-01 ~ 2024-03-31
2,243,661 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
301,852 GBP2023-01-01 ~ 2024-03-31
210,745 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,148 GBP2023-01-01 ~ 2024-03-31
122,141 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,410,132 GBP2023-01-01 ~ 2024-03-31
2,576,547 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
160,414 GBP2023-01-01 ~ 2024-03-31
66,567 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-71,566 GBP2023-01-01 ~ 2024-03-31
159,873 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-338,014 GBP2023-01-01 ~ 2024-03-31
-228,484 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,936,285 GBP2022-12-31
Plant and equipment
1,166,064 GBP2024-03-31
1,077,357 GBP2022-12-31
Furniture and fittings
978,518 GBP2024-03-31
963,931 GBP2022-12-31
Motor vehicles
575,881 GBP2024-03-31
101,495 GBP2022-12-31
Investment property
3,630,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,720,463 GBP2024-03-31
11,709,068 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-5,936,285 GBP2023-01-01 ~ 2024-03-31
Motor vehicles
-4,237 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-9,570,522 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
857,732 GBP2024-03-31
776,100 GBP2022-12-31
Furniture and fittings
617,652 GBP2024-03-31
517,553 GBP2022-12-31
Motor vehicles
176,374 GBP2024-03-31
47,180 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,651,758 GBP2024-03-31
1,340,833 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
81,632 GBP2023-01-01 ~ 2024-03-31
Furniture and fittings
100,099 GBP2023-01-01 ~ 2024-03-31
Motor vehicles
133,431 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
315,162 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,237 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,237 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
308,332 GBP2024-03-31
301,257 GBP2022-12-31
Furniture and fittings
360,866 GBP2024-03-31
446,378 GBP2022-12-31
Motor vehicles
399,507 GBP2024-03-31
54,315 GBP2022-12-31
Land and buildings
5,936,285 GBP2022-12-31
Investment property
3,630,000 GBP2022-12-31
Raw Materials
2,890,424 GBP2024-03-31
5,206,500 GBP2022-12-31
Value of work in progress
81,310 GBP2024-03-31
78,525 GBP2022-12-31
Trade Debtors/Trade Receivables
411,074 GBP2024-03-31
392,452 GBP2022-12-31
Prepayments/Accrued Income
11,371 GBP2024-03-31
45,460 GBP2022-12-31
Other Debtors
600 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
993,714 GBP2024-03-31
1,277,859 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,100,110 GBP2024-03-31
3,823,208 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
447,882 GBP2024-03-31
236,788 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
217,992 GBP2024-03-31
266,101 GBP2022-12-31
Other Creditors
Amounts falling due within one year
1,255 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,142,835 GBP2024-03-31
1,239,067 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-101,562 GBP2024-03-31
526,531 GBP2022-12-31
Deferred Tax Liabilities
-101,562 GBP2024-03-31
526,531 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-03-31
1,000 shares2022-12-31