Average Number of Employees
6192024-01-01 ~ 2024-12-31
6092023-01-01 ~ 2023-12-31
Turnover/Revenue
38,029,610 GBP2024-01-01 ~ 2024-12-31
34,675,396 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,873,980 GBP2024-01-01 ~ 2024-12-31
-18,348,726 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
18,155,630 GBP2024-01-01 ~ 2024-12-31
16,326,670 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-13,744,109 GBP2024-01-01 ~ 2024-12-31
-12,910,455 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,411,521 GBP2024-01-01 ~ 2024-12-31
3,411,426 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
276,289 GBP2024-01-01 ~ 2024-12-31
243,929 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,687,810 GBP2024-01-01 ~ 2024-12-31
3,655,355 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,442,622 GBP2024-01-01 ~ 2024-12-31
2,523,302 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
30,056,338 GBP2024-12-31
29,895,878 GBP2023-12-31
Fixed Assets - Investments
305,909 GBP2024-12-31
305,909 GBP2023-12-31
Fixed Assets
30,362,247 GBP2024-12-31
30,201,787 GBP2023-12-31
Total Inventories
1,097,958 GBP2024-12-31
1,045,435 GBP2023-12-31
Debtors
Non-current
3,780,064 GBP2024-12-31
3,503,665 GBP2023-12-31
Current
14,617,399 GBP2024-12-31
14,214,229 GBP2023-12-31
Cash at bank and in hand
2,308,558 GBP2024-12-31
1,162,744 GBP2023-12-31
Current Assets
21,803,979 GBP2024-12-31
19,926,073 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,059,863 GBP2023-12-31
Net Current Assets/Liabilities
7,521,208 GBP2024-12-31
5,866,210 GBP2023-12-31
Total Assets Less Current Liabilities
37,883,455 GBP2024-12-31
36,067,997 GBP2023-12-31
Net Assets/Liabilities
35,502,131 GBP2024-12-31
34,328,909 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
35,502,031 GBP2024-12-31
34,328,809 GBP2023-12-31
33,426,507 GBP2023-01-01
Equity
35,502,131 GBP2024-12-31
34,328,909 GBP2023-12-31
33,426,607 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,442,622 GBP2024-01-01 ~ 2024-12-31
2,523,302 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,442,622 GBP2024-01-01 ~ 2024-12-31
2,523,302 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,442,622 GBP2024-01-01 ~ 2024-12-31
2,523,302 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,269,400 GBP2024-01-01 ~ 2024-12-31
-1,621,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,269,400 GBP2024-01-01 ~ 2024-12-31
-1,621,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,269,400 GBP2024-01-01 ~ 2024-12-31
-1,621,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-2,269,400 GBP2024-01-01 ~ 2024-12-31
-1,621,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
13,622,335 GBP2024-01-01 ~ 2024-12-31
12,157,199 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,052,149 GBP2024-01-01 ~ 2024-12-31
879,009 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
14,987,831 GBP2024-01-01 ~ 2024-12-31
13,322,635 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
642,236 GBP2024-01-01 ~ 2024-12-31
113,127 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,171,953 GBP2024-01-01 ~ 2024-12-31
859,008 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,269,400 GBP2024-01-01 ~ 2024-12-31
1,621,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
26,892,675 GBP2024-12-31
26,892,675 GBP2023-12-31
Plant and equipment
32,642,788 GBP2024-12-31
41,112,451 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
62,849,872 GBP2024-12-31
71,319,535 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,185,140 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-12,185,140 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
25,242,144 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
41,423,657 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
3,487,374 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-12,117,497 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,117,497 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
16,126,619 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
32,793,534 GBP2024-12-31
Property, Plant & Equipment
Buildings
11,857,134 GBP2024-12-31
12,276,460 GBP2023-12-31
Plant and equipment
16,516,169 GBP2024-12-31
15,870,307 GBP2023-12-31
Raw materials and consumables
1,097,958 GBP2024-12-31
1,045,435 GBP2023-12-31
Other Debtors
Non-current
3,780,064 GBP2024-12-31
3,503,665 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
361,323 GBP2024-12-31
187,613 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,655,800 GBP2024-12-31
13,543,634 GBP2023-12-31
Other Debtors
Current
2,133 GBP2024-12-31
146,874 GBP2023-12-31
Prepayments/Accrued Income
Current
598,143 GBP2024-12-31
336,108 GBP2023-12-31
Cash and Cash Equivalents
2,308,558 GBP2024-12-31
1,162,744 GBP2023-12-31
Trade Creditors/Trade Payables
Current
855,938 GBP2024-12-31
1,083,123 GBP2023-12-31
Amounts owed to group undertakings
Current
6,678,295 GBP2024-12-31
6,620,462 GBP2023-12-31
Corporation Tax Payable
Current
734,038 GBP2024-12-31
1,018,392 GBP2023-12-31
Taxation/Social Security Payable
Current
259,262 GBP2024-12-31
241,782 GBP2023-12-31
Other Creditors
Current
1,420,053 GBP2024-12-31
1,281,346 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,335,185 GBP2024-12-31
3,814,758 GBP2023-12-31
Creditors
Current
14,282,771 GBP2024-12-31
14,059,863 GBP2023-12-31
Net Deferred Tax Liability/Asset
-2,381,324 GBP2024-12-31
-1,739,088 GBP2023-12-31
-1,625,961 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-642,236 GBP2024-01-01 ~ 2024-12-31
-113,127 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,413,633 GBP2024-12-31
-1,764,596 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,732 GBP2024-12-31
195,721 GBP2023-12-31
Between one and five year
373,608 GBP2024-12-31
373,586 GBP2023-12-31
More than five year
1,365,355 GBP2024-12-31
1,452,087 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,934,695 GBP2024-12-31
2,021,394 GBP2023-12-31