Administrative Expenses
-7,305,179 GBP2024-01-01 ~ 2024-12-31
-7,891,472 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-193,653 GBP2024-01-01 ~ 2024-12-31
-187,855 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,502,290 GBP2024-01-01 ~ 2024-12-31
2,394,591 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,025,955 GBP2024-01-01 ~ 2024-12-31
1,981,505 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
3,566,303 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,025,955 GBP2024-01-01 ~ 2024-12-31
5,547,808 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
14,772,100 GBP2024-12-31
15,095,826 GBP2023-12-31
Debtors
7,263,112 GBP2024-12-31
8,583,292 GBP2023-12-31
Cash at bank and in hand
6,245,173 GBP2024-12-31
4,128,849 GBP2023-12-31
Current Assets
17,338,911 GBP2024-12-31
16,977,260 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,721,106 GBP2024-12-31
Net Current Assets/Liabilities
10,617,805 GBP2024-12-31
10,334,124 GBP2023-12-31
Total Assets Less Current Liabilities
25,389,905 GBP2024-12-31
25,429,950 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,000,000 GBP2023-12-31
Net Assets/Liabilities
20,000,905 GBP2024-12-31
19,974,950 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
4,517,734 GBP2024-12-31
4,517,734 GBP2023-12-31
951,431 GBP2022-12-31
Retained earnings (accumulated losses)
15,483,071 GBP2024-12-31
15,457,116 GBP2023-12-31
15,686,613 GBP2022-12-31
Equity
20,000,905 GBP2024-12-31
19,974,950 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,025,955 GBP2024-01-01 ~ 2024-12-31
1,981,505 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,211,002 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,400 GBP2024-01-01 ~ 2024-12-31
18,482 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
732024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Wages/Salaries
3,116,585 GBP2024-01-01 ~ 2024-12-31
2,833,167 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
242,504 GBP2024-01-01 ~ 2024-12-31
88,930 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,695,222 GBP2024-01-01 ~ 2024-12-31
3,233,160 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
540,483 GBP2024-01-01 ~ 2024-12-31
517,560 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-66,000 GBP2024-01-01 ~ 2024-12-31
-34,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
6,440,000 GBP2023-12-31
Plant and equipment
13,414,879 GBP2024-12-31
12,928,448 GBP2023-12-31
Furniture and fittings
1,153,917 GBP2024-12-31
1,067,235 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
21,008,796 GBP2024-12-31
20,435,683 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-119,664 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-119,664 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,440,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,416,817 GBP2024-12-31
4,719,123 GBP2023-12-31
Furniture and fittings
758,979 GBP2024-12-31
620,734 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,236,696 GBP2024-12-31
5,339,857 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
60,900 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
707,168 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
138,245 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
906,313 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,474 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,474 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
60,900 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
6,379,100 GBP2024-12-31
Plant and equipment
7,998,062 GBP2024-12-31
8,209,325 GBP2023-12-31
Furniture and fittings
394,938 GBP2024-12-31
446,501 GBP2023-12-31
Owned/Freehold, Land and buildings
6,440,000 GBP2023-12-31
Finished Goods/Goods for Resale
1,310,280 GBP2024-12-31
1,264,078 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,375,421 GBP2024-12-31
6,530,981 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Prepayments/Accrued Income
Current
387,691 GBP2024-12-31
552,311 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,263,112 GBP2024-12-31
Amounts falling due within one year, Current
8,583,292 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,097,643 GBP2024-12-31
5,497,364 GBP2023-12-31
Corporation Tax Payable
Current
317,236 GBP2024-12-31
209,065 GBP2023-12-31
Other Taxation & Social Security Payable
Current
674,276 GBP2024-12-31
419,285 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
631,951 GBP2024-12-31
517,422 GBP2023-12-31
Creditors
Current
6,721,106 GBP2024-12-31
6,643,136 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,000,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Bank Borrowings
3,000,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Total Borrowings
Non-current
3,000,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,482 GBP2024-12-31
Between two and five year
223,916 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
342,398 GBP2024-12-31