Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,756,749 GBP2024-01-01 ~ 2024-12-31
4,673,646 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,821,969 GBP2024-01-01 ~ 2024-12-31
-3,520,745 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
934,780 GBP2024-01-01 ~ 2024-12-31
1,152,901 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,052,626 GBP2024-01-01 ~ 2024-12-31
-1,281,503 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,622,276 GBP2024-01-01 ~ 2024-12-31
2,206,336 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
72,482 GBP2024-01-01 ~ 2024-12-31
61,623 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-67,589 GBP2024-01-01 ~ 2024-12-31
-73,801 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,627,169 GBP2024-01-01 ~ 2024-12-31
2,194,158 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,627,169 GBP2024-01-01 ~ 2024-12-31
2,194,158 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,627,169 GBP2024-01-01 ~ 2024-12-31
-342,840 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,713,539 GBP2024-12-31
10,626,472 GBP2023-12-31
Debtors
546,079 GBP2024-12-31
285,455 GBP2023-12-31
Cash at bank and in hand
3,161,990 GBP2024-12-31
2,674,785 GBP2023-12-31
Current Assets
3,708,069 GBP2024-12-31
2,960,240 GBP2023-12-31
Net Current Assets/Liabilities
2,800,547 GBP2024-12-31
2,046,030 GBP2023-12-31
Total Assets Less Current Liabilities
13,514,086 GBP2024-12-31
12,672,502 GBP2023-12-31
Net Assets/Liabilities
12,866,356 GBP2024-12-31
11,941,203 GBP2023-12-31
Equity
Called up share capital
219,380 GBP2024-12-31
219,380 GBP2023-12-31
300,000 GBP2022-12-31
Revaluation reserve
5,260,000 GBP2024-12-31
5,260,000 GBP2023-12-31
5,260,000 GBP2022-12-31
Capital redemption reserve
80,620 GBP2024-12-31
80,620 GBP2023-12-31
Retained earnings (accumulated losses)
7,306,356 GBP2024-12-31
6,381,203 GBP2023-12-31
6,724,043 GBP2022-12-31
Equity
12,866,356 GBP2024-12-31
11,941,203 GBP2023-12-31
12,284,043 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-702,016 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-702,016 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,627,169 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,044,176 GBP2024-01-01 ~ 2024-12-31
2,010,589 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
201,675 GBP2024-01-01 ~ 2024-12-31
201,506 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,500 GBP2024-01-01 ~ 2024-12-31
156,386 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,313,351 GBP2024-01-01 ~ 2024-12-31
2,368,481 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
602024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Director Remuneration
294,081 GBP2024-01-01 ~ 2024-12-31
493,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
56,033 GBP2024-01-01 ~ 2024-12-31
45,980 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
406,792 GBP2024-01-01 ~ 2024-12-31
548,540 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
702,016 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,186,313 GBP2024-12-31
10,182,000 GBP2023-12-31
Plant and equipment
646,326 GBP2024-12-31
507,539 GBP2023-12-31
Motor vehicles
18,898 GBP2024-12-31
18,898 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,851,537 GBP2024-12-31
10,708,437 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
122,302 GBP2024-12-31
67,594 GBP2023-12-31
Motor vehicles
15,696 GBP2024-12-31
14,371 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
137,998 GBP2024-12-31
81,965 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
54,708 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,325 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
10,186,313 GBP2024-12-31
10,182,000 GBP2023-12-31
Plant and equipment
524,024 GBP2024-12-31
439,945 GBP2023-12-31
Motor vehicles
3,202 GBP2024-12-31
4,527 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
94,404 GBP2024-12-31
96,960 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
41,239 GBP2024-12-31
38,140 GBP2023-12-31
Prepayments/Accrued Income
Current
410,436 GBP2024-12-31
150,355 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
546,079 GBP2024-12-31
Amounts falling due within one year, Current
285,455 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
90,465 GBP2024-12-31
98,276 GBP2023-12-31
Other Remaining Borrowings
Current
10,530 GBP2024-12-31
60,164 GBP2023-12-31
Trade Creditors/Trade Payables
Current
534,938 GBP2024-12-31
208,252 GBP2023-12-31
Other Taxation & Social Security Payable
Current
40,607 GBP2024-12-31
28,994 GBP2023-12-31
Accrued Liabilities
Current
222,861 GBP2024-12-31
512,694 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
647,730 GBP2024-12-31
720,803 GBP2023-12-31
Other Remaining Borrowings
Non-current
10,496 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
90,465 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
100,995 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
612,700 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
109,500 shares2024-12-31
Class 3 ordinary share
109,880 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,627,169 GBP2024-01-01 ~ 2024-12-31