Property, Plant & Equipment
1,147,032 GBP2023-12-31
1,018,163 GBP2022-12-31
Investment Property
2,875,000 GBP2023-12-31
2,400,000 GBP2022-12-31
Fixed Assets - Investments
196,260 GBP2023-12-31
196,260 GBP2022-12-31
Fixed Assets
4,218,292 GBP2023-12-31
3,614,423 GBP2022-12-31
Debtors
5,506,035 GBP2023-12-31
3,865,322 GBP2022-12-31
Cash at bank and in hand
726,355 GBP2023-12-31
581,476 GBP2022-12-31
Current Assets
7,384,427 GBP2023-12-31
5,487,254 GBP2022-12-31
Net Current Assets/Liabilities
4,996,945 GBP2023-12-31
3,444,256 GBP2022-12-31
Total Assets Less Current Liabilities
9,215,237 GBP2023-12-31
7,058,679 GBP2022-12-31
Net Assets/Liabilities
8,410,017 GBP2023-12-31
6,125,006 GBP2022-12-31
Equity
Called up share capital
25,000 GBP2023-12-31
25,000 GBP2022-12-31
25,000 GBP2021-12-31
Revaluation reserve
1,858,551 GBP2023-12-31
1,433,564 GBP2022-12-31
1,463,762 GBP2021-12-31
Retained earnings (accumulated losses)
6,526,466 GBP2023-12-31
4,666,442 GBP2022-12-31
3,571,168 GBP2021-12-31
Equity
8,410,017 GBP2023-12-31
6,125,006 GBP2022-12-31
5,059,930 GBP2021-12-31
Profit/Loss
2,143,620 GBP2023-01-01 ~ 2023-12-31
1,265,076 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
175,876 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,285,011 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
372023-01-01 ~ 2023-12-31
Wages/Salaries
1,811,156 GBP2023-01-01 ~ 2023-12-31
1,601,436 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,166 GBP2023-01-01 ~ 2023-12-31
39,010 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,074,310 GBP2023-01-01 ~ 2023-12-31
1,824,852 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,100,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Plant and equipment
415,463 GBP2023-12-31
559,853 GBP2022-12-31
Furniture and fittings
103,472 GBP2023-12-31
97,864 GBP2022-12-31
Motor vehicles
14,490 GBP2023-12-31
24,390 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,633,425 GBP2023-12-31
1,682,107 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-162,495 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,063 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-174,458 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
37,938 GBP2022-12-31
Plant and equipment
399,886 GBP2023-12-31
542,254 GBP2022-12-31
Furniture and fittings
78,659 GBP2023-12-31
69,626 GBP2022-12-31
Motor vehicles
7,848 GBP2023-12-31
14,126 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
486,393 GBP2023-12-31
663,944 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
37,938 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
32,343 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,913 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,622 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
70,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-162,495 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-270 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-172,665 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,100,000 GBP2023-12-31
962,062 GBP2022-12-31
Plant and equipment
15,577 GBP2023-12-31
17,599 GBP2022-12-31
Furniture and fittings
24,813 GBP2023-12-31
28,238 GBP2022-12-31
Motor vehicles
6,642 GBP2023-12-31
10,264 GBP2022-12-31
Investments in Subsidiaries
196,260 GBP2023-12-31
196,260 GBP2022-12-31
Finished Goods/Goods for Resale
1,152,037 GBP2023-12-31
1,040,456 GBP2022-12-31
Trade Debtors/Trade Receivables
1,958,013 GBP2023-12-31
2,031,979 GBP2022-12-31
Other Debtors
Current
105,351 GBP2023-12-31
267,540 GBP2022-12-31
Prepayments/Accrued Income
Current
96,110 GBP2023-12-31
70,281 GBP2022-12-31
Corporation Tax Payable
Current
286,809 GBP2023-12-31
221,713 GBP2022-12-31
Other Creditors
Current
50,056 GBP2023-12-31
200,296 GBP2022-12-31
Creditors
Current
2,387,482 GBP2023-12-31
2,042,998 GBP2022-12-31
Bank Borrowings
676,667 GBP2023-12-31
956,667 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
280,000 GBP2023-12-31
280,000 GBP2022-12-31
Non-current, Amounts falling due after one year
396,667 GBP2023-12-31
676,667 GBP2022-12-31