Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,335,878 GBP2024-01-01 ~ 2024-12-31
7,116,901 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,195,701 GBP2024-01-01 ~ 2024-12-31
4,004,386 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,140,177 GBP2024-01-01 ~ 2024-12-31
3,112,515 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,477,696 GBP2024-01-01 ~ 2024-12-31
1,511,755 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,662,481 GBP2024-01-01 ~ 2024-12-31
1,600,760 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
133,065 GBP2024-01-01 ~ 2024-12-31
623,191 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
11,024 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,784,522 GBP2024-01-01 ~ 2024-12-31
-1,881,164 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
538,079 GBP2024-01-01 ~ 2024-12-31
743,448 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,246,443 GBP2024-01-01 ~ 2024-12-31
-2,624,612 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,246,443 GBP2024-01-01 ~ 2024-12-31
-2,060,538 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,397,118 GBP2024-12-31
5,488,994 GBP2023-12-31
Fixed Assets - Investments
4,032,001 GBP2024-12-31
4,032,001 GBP2023-12-31
Fixed Assets
9,429,119 GBP2024-12-31
9,520,995 GBP2023-12-31
Total Inventories
264,905 GBP2024-12-31
221,834 GBP2023-12-31
Debtors
2,431,384 GBP2024-12-31
12,831,425 GBP2023-12-31
Cash at bank and in hand
750 GBP2024-12-31
765 GBP2023-12-31
Current Assets
2,697,039 GBP2024-12-31
13,054,024 GBP2023-12-31
Creditors
Current
849,304 GBP2024-12-31
12,624,244 GBP2023-12-31
Net Current Assets/Liabilities
1,847,735 GBP2024-12-31
429,780 GBP2023-12-31
Total Assets Less Current Liabilities
11,276,854 GBP2024-12-31
9,950,775 GBP2023-12-31
Net Assets/Liabilities
10,777,169 GBP2024-12-31
9,530,726 GBP2023-12-31
Equity
Called up share capital
514,000 GBP2024-12-31
514,000 GBP2023-12-31
514,000 GBP2022-12-31
Share premium
26,000 GBP2024-12-31
26,000 GBP2023-12-31
26,000 GBP2022-12-31
Revaluation reserve
2,211,501 GBP2024-12-31
2,211,501 GBP2023-12-31
1,647,427 GBP2022-12-31
Retained earnings (accumulated losses)
8,025,668 GBP2024-12-31
6,779,225 GBP2023-12-31
9,403,837 GBP2022-12-31
Equity
10,777,169 GBP2024-12-31
9,530,726 GBP2023-12-31
11,591,264 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,246,443 GBP2024-01-01 ~ 2024-12-31
-2,624,612 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,017,539 GBP2024-01-01 ~ 2024-12-31
2,054,229 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
191,989 GBP2024-01-01 ~ 2024-12-31
184,093 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
160,172 GBP2024-01-01 ~ 2024-12-31
162,488 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,369,700 GBP2024-01-01 ~ 2024-12-31
2,400,810 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
632024-01-01 ~ 2024-12-31
692023-01-01 ~ 2023-12-31
Director Remuneration
136,513 GBP2024-01-01 ~ 2024-12-31
130,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
341,217 GBP2024-01-01 ~ 2024-12-31
250,353 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,309 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
467,042 GBP2024-01-01 ~ 2024-12-31
430,546 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
446,131 GBP2024-01-01 ~ 2024-12-31
-442,074 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,345,333 GBP2024-12-31
3,340,001 GBP2023-12-31
Plant and equipment
3,603,232 GBP2024-12-31
3,361,402 GBP2023-12-31
Furniture and fittings
17,402 GBP2024-12-31
15,512 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,965,967 GBP2024-12-31
6,716,915 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-71 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-390 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,494,609 GBP2024-12-31
1,224,866 GBP2023-12-31
Furniture and fittings
6,300 GBP2024-12-31
3,055 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,568,849 GBP2024-12-31
1,227,921 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
67,989 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
269,983 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,245 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
341,217 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-49 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-240 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-289 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
67,940 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
3,277,393 GBP2024-12-31
3,340,001 GBP2023-12-31
Plant and equipment
2,108,623 GBP2024-12-31
2,136,536 GBP2023-12-31
Furniture and fittings
11,102 GBP2024-12-31
12,457 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
4,032,001 GBP2023-12-31
Investments in Group Undertakings
4,032,001 GBP2024-12-31
4,032,001 GBP2023-12-31
Raw Materials
218,658 GBP2024-12-31
203,288 GBP2023-12-31
Value of work in progress
46,247 GBP2024-12-31
18,546 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,005,834 GBP2024-12-31
781,517 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,388,099 GBP2024-12-31
12,022,501 GBP2023-12-31
Other Debtors
Current
2,650 GBP2023-12-31
Prepayments/Accrued Income
Current
37,451 GBP2024-12-31
24,757 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,431,384 GBP2024-12-31
Current, Amounts falling due within one year
12,831,425 GBP2023-12-31
Trade Creditors/Trade Payables
Current
330,255 GBP2024-12-31
384,568 GBP2023-12-31
Amounts owed to group undertakings
Current
11,549,000 GBP2023-12-31
Corporation Tax Payable
Current
62,556 GBP2024-12-31
378,842 GBP2023-12-31
Other Taxation & Social Security Payable
Current
50,192 GBP2024-12-31
43,573 GBP2023-12-31
Other Creditors
Current
12,682 GBP2024-12-31
15,865 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
214,050 GBP2024-12-31
225,770 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,198 GBP2024-12-31
41,345 GBP2023-12-31
Between one and five year
26,084 GBP2024-12-31
39,063 GBP2023-12-31
All periods
54,282 GBP2024-12-31
80,408 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
499,685 GBP2024-12-31
420,049 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
514,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,246,443 GBP2024-01-01 ~ 2024-12-31