Cost of Sales
-3,631,595 GBP2024-01-01 ~ 2024-12-31
-3,387,188 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
0 GBP2024-01-01 ~ 2024-12-31
-33,721 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,236,256 GBP2024-01-01 ~ 2024-12-31
-4,853,361 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
107,440 GBP2024-01-01 ~ 2024-12-31
73,879 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-13,395 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,041,811 GBP2024-01-01 ~ 2024-12-31
1,492,751 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
791,554 GBP2024-01-01 ~ 2024-12-31
606,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,725,158 GBP2024-12-31
2,159,362 GBP2023-12-31
Investment Property
3,014,100 GBP2024-12-31
2,574,100 GBP2023-12-31
Fixed Assets - Investments
4,107,388 GBP2024-12-31
3,710,183 GBP2023-12-31
Fixed Assets
9,846,646 GBP2024-12-31
8,443,645 GBP2023-12-31
Debtors
18,150,076 GBP2024-12-31
16,775,949 GBP2023-12-31
Cash at bank and in hand
574,563 GBP2024-12-31
346,884 GBP2023-12-31
Current Assets
18,928,978 GBP2024-12-31
17,279,466 GBP2023-12-31
Net Current Assets/Liabilities
10,302,702 GBP2024-12-31
12,541,120 GBP2023-12-31
Total Assets Less Current Liabilities
20,149,348 GBP2024-12-31
20,984,765 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,861,471 GBP2023-12-31
Net Assets/Liabilities
19,383,982 GBP2024-12-31
18,592,428 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
18,136,941 GBP2024-12-31
17,675,387 GBP2023-12-31
17,156,200 GBP2022-12-31
Equity
19,383,982 GBP2024-12-31
18,592,428 GBP2023-12-31
18,073,241 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
461,554 GBP2024-01-01 ~ 2024-12-31
606,687 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-87,500 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
33,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3402024-01-01 ~ 2024-12-31
3382023-01-01 ~ 2023-12-31
Wages/Salaries
3,924,324 GBP2024-01-01 ~ 2024-12-31
3,541,254 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,669 GBP2024-01-01 ~ 2024-12-31
50,490 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,200,380 GBP2024-01-01 ~ 2024-12-31
3,809,666 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
234,500 GBP2024-01-01 ~ 2024-12-31
9,495 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
9,154,031 GBP2024-12-31
9,154,031 GBP2023-12-31
Plant and equipment
16,433,971 GBP2024-12-31
14,964,972 GBP2023-12-31
Furniture and fittings
1,907,252 GBP2024-12-31
1,812,349 GBP2023-12-31
Computers
144,557 GBP2024-12-31
128,521 GBP2023-12-31
Motor vehicles
96,442 GBP2024-12-31
103,692 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
27,736,253 GBP2024-12-31
26,163,565 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-36,726 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-43,976 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
9,011,564 GBP2024-12-31
8,992,919 GBP2023-12-31
Plant and equipment
14,186,442 GBP2024-12-31
13,312,994 GBP2023-12-31
Furniture and fittings
1,617,078 GBP2024-12-31
1,514,978 GBP2023-12-31
Computers
99,569 GBP2024-12-31
79,620 GBP2023-12-31
Motor vehicles
96,442 GBP2024-12-31
103,692 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
25,011,095 GBP2024-12-31
24,004,203 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
910,174 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
102,100 GBP2024-01-01 ~ 2024-12-31
Computers
19,949 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,050,868 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-36,726 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,976 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
142,467 GBP2024-12-31
161,112 GBP2023-12-31
Plant and equipment
2,247,529 GBP2024-12-31
1,651,978 GBP2023-12-31
Furniture and fittings
290,174 GBP2024-12-31
297,371 GBP2023-12-31
Computers
44,988 GBP2024-12-31
48,901 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Investment Property - Fair Value Model
3,014,100 GBP2024-12-31
2,574,100 GBP2023-12-31
Amounts invested in assets
Non-current
4,107,388 GBP2024-12-31
3,710,183 GBP2023-12-31
Finished Goods/Goods for Resale
57,710 GBP2024-12-31
54,209 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
0 GBP2024-12-31
177 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
168,103 GBP2024-12-31
8,674 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,993,081 GBP2024-12-31
10,345,346 GBP2023-12-31
Other Debtors
Current
5,791,782 GBP2024-12-31
5,989,707 GBP2023-12-31
Prepayments/Accrued Income
Current
197,110 GBP2024-12-31
432,045 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
18,150,076 GBP2024-12-31
16,775,949 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,860,041 GBP2024-12-31
224,819 GBP2023-12-31
Trade Creditors/Trade Payables
Current
121,441 GBP2024-12-31
245,871 GBP2023-12-31
Amounts owed to group undertakings
Current
3,954,268 GBP2024-12-31
2,365,399 GBP2023-12-31
Other Taxation & Social Security Payable
Current
87,204 GBP2024-12-31
30,724 GBP2023-12-31
Other Creditors
Current
700,003 GBP2024-12-31
634,055 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
184,833 GBP2024-12-31
322,592 GBP2023-12-31
Creditors
Current
8,626,276 GBP2024-12-31
4,738,346 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
1,861,471 GBP2023-12-31
Bank Borrowings
1,860,000 GBP2024-12-31
2,038,614 GBP2023-12-31
Bank Overdrafts
41 GBP2024-12-31
47,676 GBP2023-12-31
Total Borrowings
1,860,041 GBP2024-12-31
2,086,290 GBP2023-12-31
Current
1,860,041 GBP2024-12-31
224,819 GBP2023-12-31
Non-current
0 GBP2024-12-31
1,861,471 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
10,000 shares2024-12-31
10,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
257,096 GBP2024-12-31
257,096 GBP2023-12-31
Between two and five year
1,028,382 GBP2024-12-31
1,028,382 GBP2023-12-31
More than five year
19,346,443 GBP2024-12-31
19,603,540 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,631,921 GBP2024-12-31
20,889,018 GBP2023-12-31