(expand)Tax/Tax Credit on Profit or Loss on Ordinary Activities
151,100 GBP2024-01-01 ~ 2024-12-31
69,429 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
432,141 GBP2024-01-01 ~ 2024-12-31
193,687 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
432,141 GBP2024-01-01 ~ 2024-12-31
193,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,093,697 GBP2024-12-31
1,968,479 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Investment Property
5,249,899 GBP2024-12-31
4,645,000 GBP2023-12-31
Fixed Assets
7,343,597 GBP2024-12-31
6,613,480 GBP2023-12-31
Total Inventories
3,307,566 GBP2024-12-31
3,518,074 GBP2023-12-31
Debtors
Current
2,730,657 GBP2024-12-31
2,824,321 GBP2023-12-31
Non-current
4,370,284 GBP2024-12-31
4,576,753 GBP2023-12-31
Cash at bank and in hand
347,011 GBP2024-12-31
130,282 GBP2023-12-31
Current Assets
10,755,518 GBP2024-12-31
11,049,430 GBP2023-12-31
Creditors
Current
3,862,600 GBP2024-12-31
3,581,809 GBP2023-12-31
Net Current Assets/Liabilities
6,892,918 GBP2024-12-31
7,467,621 GBP2023-12-31
Total Assets Less Current Liabilities
14,236,515 GBP2024-12-31
14,081,101 GBP2023-12-31
Net Assets/Liabilities
10,030,032 GBP2024-12-31
9,597,891 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Revaluation reserve
372,437 GBP2024-12-31
372,437 GBP2023-12-31
372,437 GBP2022-12-31
Retained earnings (accumulated losses)
9,457,283 GBP2024-12-31
9,025,142 GBP2023-12-31
8,831,455 GBP2022-12-31
Equity
10,030,032 GBP2024-12-31
9,597,891 GBP2023-12-31
9,404,204 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
432,141 GBP2024-01-01 ~ 2024-12-31
193,687 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-1,399,016 GBP2022-12-31
Wages/Salaries
1,561,154 GBP2024-01-01 ~ 2024-12-31
1,575,064 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
129,037 GBP2024-01-01 ~ 2024-12-31
139,564 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,006 GBP2024-01-01 ~ 2024-12-31
43,908 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,737,197 GBP2024-01-01 ~ 2024-12-31
1,758,536 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
602024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Director Remuneration
320,618 GBP2024-01-01 ~ 2024-12-31
361,444 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
123,294 GBP2024-01-01 ~ 2024-12-31
118,284 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,225 GBP2024-01-01 ~ 2024-12-31
16,750 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-19,500 GBP2024-01-01 ~ 2024-12-31
73,300 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
145,810 GBP2024-01-01 ~ 2024-12-31
65,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,418,279 GBP2024-12-31
1,365,384 GBP2023-12-31
Land and buildings, Long leasehold
709,124 GBP2024-12-31
709,124 GBP2023-12-31
Plant and equipment
506,132 GBP2024-12-31
488,705 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
403,272 GBP2024-12-31
384,371 GBP2023-12-31
Plant and equipment
441,128 GBP2024-12-31
426,628 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,901 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
14,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,015,007 GBP2024-12-31
981,013 GBP2023-12-31
Land and buildings, Long leasehold
570,849 GBP2024-12-31
Plant and equipment
65,004 GBP2024-12-31
62,077 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
252,524 GBP2024-12-31
252,524 GBP2023-12-31
Motor vehicles
89,003 GBP2024-12-31
113,183 GBP2023-12-31
Computers
464,567 GBP2024-12-31
330,576 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,439,629 GBP2024-12-31
3,259,496 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-24,180 GBP2024-01-01 ~ 2024-12-31
Computers
-192,590 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-216,770 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
245,548 GBP2024-12-31
243,279 GBP2023-12-31
Motor vehicles
45,625 GBP2024-12-31
46,102 GBP2023-12-31
Computers
72,084 GBP2024-12-31
66,544 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,345,932 GBP2024-12-31
1,291,017 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,269 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
15,807 GBP2024-01-01 ~ 2024-12-31
Computers
57,635 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
123,294 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-16,284 GBP2024-01-01 ~ 2024-12-31
Computers
-52,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,379 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
6,976 GBP2024-12-31
9,245 GBP2023-12-31
Motor vehicles
43,378 GBP2024-12-31
67,081 GBP2023-12-31
Computers
392,483 GBP2024-12-31
264,032 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Investment Property - Fair Value Model
5,249,899 GBP2024-12-31
4,645,000 GBP2023-12-31
Disposals of Investment Property - Fair Value Model
-435,000 GBP2024-01-01 ~ 2024-12-31
Raw Materials
95,088 GBP2024-12-31
98,911 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,273,439 GBP2024-12-31
2,130,093 GBP2023-12-31
Other Debtors
Current
22,929 GBP2024-12-31
23,029 GBP2023-12-31
Prepayments
Current
20,759 GBP2024-12-31
21,247 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,730,657 GBP2024-12-31
Amounts falling due within one year, Current
2,824,321 GBP2023-12-31
Debtors
7,100,941 GBP2024-12-31
7,401,074 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
330,601 GBP2024-12-31
295,628 GBP2023-12-31
Other Remaining Borrowings
Current
1,688,385 GBP2024-12-31
1,550,827 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
733,964 GBP2024-12-31
660,023 GBP2023-12-31
Trade Creditors/Trade Payables
Current
769,416 GBP2024-12-31
626,914 GBP2023-12-31
Amounts owed to group undertakings
Current
1 GBP2024-12-31
1 GBP2023-12-31
Corporation Tax Payable
Current
47,714 GBP2024-12-31
163,209 GBP2023-12-31
Other Taxation & Social Security Payable
Current
244,225 GBP2024-12-31
229,071 GBP2023-12-31
Accrued Liabilities
Current
30,719 GBP2024-12-31
36,450 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,152,974 GBP2024-12-31
3,576,093 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
567,409 GBP2024-12-31
591,617 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
330,601 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
2,018,986 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
1,596,261 GBP2024-12-31
Between two and five year, Non-current
1,455,781 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
733,964 GBP2024-12-31
660,023 GBP2023-12-31
Between one and five year, hire purchase agreements
567,409 GBP2024-12-31
hire purchase agreements
1,301,373 GBP2024-12-31
1,251,640 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,500 GBP2024-12-31
22,500 GBP2023-12-31
Between one and five year
90,000 GBP2024-12-31
90,000 GBP2023-12-31
More than five year
1,136,250 GBP2024-12-31
1,158,750 GBP2023-12-31
All periods
1,248,750 GBP2024-12-31
1,271,250 GBP2023-12-31
Bank Borrowings
Secured
3,483,575 GBP2024-12-31
3,871,721 GBP2023-12-31
Total Borrowings
Secured
4,784,948 GBP2024-12-31
5,123,361 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
486,100 GBP2024-12-31
315,500 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
432,141 GBP2024-01-01 ~ 2024-12-31