Average Number of Employees
702024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,642,550 GBP2024-12-31
7,327,685 GBP2023-12-31
Fixed Assets - Investments
1,229,721 GBP2024-12-31
1,229,721 GBP2023-12-31
Fixed Assets
8,872,271 GBP2024-12-31
8,557,406 GBP2023-12-31
Total Inventories
295,999 GBP2024-12-31
262,321 GBP2023-12-31
Debtors
Current
210,213 GBP2024-12-31
310,501 GBP2023-12-31
Cash at bank and in hand
1,400,698 GBP2024-12-31
1,320,928 GBP2023-12-31
Current Assets
1,906,910 GBP2024-12-31
1,893,750 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,463,716 GBP2024-12-31
Net Current Assets/Liabilities
-1,556,806 GBP2024-12-31
-827,767 GBP2023-12-31
Total Assets Less Current Liabilities
7,315,465 GBP2024-12-31
7,729,639 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-238,239 GBP2024-12-31
-605,162 GBP2023-12-31
Net Assets/Liabilities
5,885,534 GBP2024-12-31
6,007,563 GBP2023-12-31
Equity
Called up share capital
260,917 GBP2024-12-31
260,917 GBP2023-12-31
260,917 GBP2023-01-01
Capital redemption reserve
13,030 GBP2024-12-31
13,030 GBP2023-12-31
13,030 GBP2023-01-01
Retained earnings (accumulated losses)
5,611,587 GBP2024-12-31
5,733,616 GBP2023-12-31
5,966,133 GBP2023-01-01
Profit/Loss
-122,029 GBP2024-01-01 ~ 2024-12-31
-232,517 GBP2023-01-01 ~ 2023-12-31
Equity
5,885,534 GBP2024-12-31
6,007,563 GBP2023-12-31
6,240,080 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-122,029 GBP2024-01-01 ~ 2024-12-31
-232,517 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,685,875 GBP2024-01-01 ~ 2024-12-31
1,604,580 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
153,205 GBP2024-01-01 ~ 2024-12-31
136,548 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,957,746 GBP2024-01-01 ~ 2024-12-31
1,857,647 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,498,066 GBP2024-12-31
3,498,031 GBP2023-12-31
Plant and equipment
4,121,634 GBP2024-12-31
3,819,385 GBP2023-12-31
Other
4,108,517 GBP2024-12-31
3,690,932 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,728,217 GBP2024-12-31
11,008,348 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,370,846 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,680,663 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
405,004 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,574,890 GBP2024-12-31
Other
1,791,153 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,085,667 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,778,442 GBP2024-12-31
2,804,510 GBP2023-12-31
Plant and equipment
2,546,744 GBP2024-12-31
2,448,539 GBP2023-12-31
Other
2,317,364 GBP2024-12-31
2,074,636 GBP2023-12-31
Investments in Subsidiaries
1,229,721 GBP2024-12-31
1,229,721 GBP2023-12-31
Raw materials and consumables
194,077 GBP2024-12-31
166,632 GBP2023-12-31
Finished Goods/Goods for Resale
101,922 GBP2024-12-31
95,689 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
17,911 GBP2024-12-31
5,682 GBP2023-12-31
Other Debtors
Current
12,819 GBP2024-12-31
141,526 GBP2023-12-31
Prepayments/Accrued Income
Current
179,483 GBP2024-12-31
163,293 GBP2023-12-31
Cash and Cash Equivalents
1,400,698 GBP2024-12-31
1,320,928 GBP2023-12-31
Bank Borrowings
Current
108,900 GBP2024-12-31
108,900 GBP2023-12-31
Trade Creditors/Trade Payables
Current
116,041 GBP2024-12-31
162,427 GBP2023-12-31
Amounts owed to group undertakings
Current
2,738,725 GBP2024-12-31
1,940,498 GBP2023-12-31
Corporation Tax Payable
Current
710 GBP2024-12-31
Taxation/Social Security Payable
Current
138,878 GBP2024-12-31
125,536 GBP2023-12-31
Other Creditors
Current
235,296 GBP2024-12-31
194,475 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
125,166 GBP2024-12-31
189,681 GBP2023-12-31
Creditors
Current
3,463,716 GBP2024-12-31
2,721,517 GBP2023-12-31
Bank Borrowings
Non-current
238,239 GBP2024-12-31
605,162 GBP2023-12-31
Creditors
Non-current
238,239 GBP2024-12-31
605,162 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
108,900 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
108,900 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
238,239 GBP2024-12-31
605,162 GBP2023-12-31
Total Borrowings
347,139 GBP2024-12-31
714,062 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,191,692 GBP2024-12-31
-1,116,914 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-74,778 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,194,767 GBP2024-12-31
-1,119,474 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
260,917 shares2024-12-31
260,917 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,289 GBP2024-12-31
5,289 GBP2023-12-31
Between one and five year
10,000 GBP2024-12-31
10,000 GBP2023-12-31
More than five year
5,000 GBP2024-12-31
7,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,289 GBP2024-12-31
22,789 GBP2023-12-31