Intangible Assets
71,269 GBP2023-12-31
86,980 GBP2022-12-31
Property, Plant & Equipment
3,697,346 GBP2023-12-31
3,877,156 GBP2022-12-31
Fixed Assets - Investments
2,249,573 GBP2023-12-31
2,249,573 GBP2022-12-31
Fixed Assets
6,018,188 GBP2023-12-31
6,213,709 GBP2022-12-31
Debtors
Current
2,639,674 GBP2023-12-31
5,321,688 GBP2022-12-31
Cash at bank and in hand
3,319,503 GBP2023-12-31
568,455 GBP2022-12-31
Current Assets
5,959,177 GBP2023-12-31
5,890,143 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-449,414 GBP2023-12-31
-608,978 GBP2022-12-31
Net Current Assets/Liabilities
5,509,763 GBP2023-12-31
5,281,165 GBP2022-12-31
Total Assets Less Current Liabilities
11,527,951 GBP2023-12-31
11,494,874 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,184,274 GBP2023-12-31
-1,310,237 GBP2022-12-31
Net Assets/Liabilities
10,343,677 GBP2023-12-31
10,184,637 GBP2022-12-31
Equity
Called up share capital
120,250 GBP2023-12-31
120,250 GBP2022-12-31
120,250 GBP2022-01-01
Other miscellaneous reserve
-1,208,000 GBP2023-12-31
-1,205,000 GBP2022-12-31
-1,008,000 GBP2022-01-01
Retained earnings (accumulated losses)
11,431,427 GBP2023-12-31
11,269,387 GBP2022-12-31
10,422,546 GBP2022-01-01
Equity
10,343,677 GBP2023-12-31
10,184,637 GBP2022-12-31
9,534,796 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
355,040 GBP2023-01-01 ~ 2023-12-31
546,841 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
355,040 GBP2023-01-01 ~ 2023-12-31
546,841 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
162,040 GBP2023-01-01 ~ 2023-12-31
846,841 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
159,040 GBP2023-01-01 ~ 2023-12-31
649,841 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2292023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,059,110 GBP2023-12-31
1,045,193 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
987,841 GBP2023-12-31
958,213 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
29,628 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,937,444 GBP2023-12-31
3,937,444 GBP2022-12-31
Plant and equipment
1,018,179 GBP2023-12-31
1,006,855 GBP2022-12-31
Motor vehicles
41,929 GBP2022-12-31
Furniture and fittings
1,480,107 GBP2023-12-31
1,382,672 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,435,730 GBP2023-12-31
6,368,900 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-41,929 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-41,929 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
738,661 GBP2022-12-31
Motor vehicles
27,255 GBP2022-12-31
Furniture and fittings
1,015,734 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,491,744 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
39,379 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
171,811 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
273,895 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-27,255 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,255 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
778,040 GBP2023-12-31
Furniture and fittings
1,187,545 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,738,384 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,164,645 GBP2023-12-31
3,227,350 GBP2022-12-31
Plant and equipment
240,139 GBP2023-12-31
268,194 GBP2022-12-31
Furniture and fittings
292,562 GBP2023-12-31
366,938 GBP2022-12-31
Motor vehicles
14,674 GBP2022-12-31
Investments in Subsidiaries
2,249,573 GBP2023-12-31
2,249,573 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
36,802 GBP2023-12-31
6,666 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,010,100 GBP2023-12-31
4,805,569 GBP2022-12-31
Other Debtors
Current
109,971 GBP2023-12-31
126,808 GBP2022-12-31
Prepayments/Accrued Income
Current
453,620 GBP2023-12-31
332,390 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
28,030 GBP2023-12-31
28,030 GBP2022-12-31
Bank Borrowings
Current
150,866 GBP2023-12-31
159,225 GBP2022-12-31
Trade Creditors/Trade Payables
Current
54,645 GBP2023-12-31
183,227 GBP2022-12-31
Amounts owed to group undertakings
Current
13,275 GBP2023-12-31
13,275 GBP2022-12-31
Taxation/Social Security Payable
Current
136,252 GBP2023-12-31
127,853 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,410 GBP2023-12-31
40,602 GBP2022-12-31
Other Creditors
Current
9,815 GBP2023-12-31
9,277 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
70,151 GBP2023-12-31
75,519 GBP2022-12-31
Creditors
Current
449,414 GBP2023-12-31
608,978 GBP2022-12-31
Bank Borrowings
Non-current
1,147,857 GBP2023-12-31
1,259,260 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
36,417 GBP2023-12-31
50,977 GBP2022-12-31
Creditors
Non-current
1,184,274 GBP2023-12-31
1,310,237 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,250 shares2023-12-31
120,250 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,845 GBP2023-12-31
41,399 GBP2022-12-31
Between one and five year
24,263 GBP2023-12-31
57,746 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
86,108 GBP2023-12-31
99,145 GBP2022-12-31