Average Number of Employees
32024-01-01 ~ 2024-12-31
32023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,640,051 GBP2024-12-31
3,977,989 GBP2023-12-31
Fixed Assets
3,640,051 GBP2024-12-31
3,977,989 GBP2023-12-31
Total Inventories
435,732 GBP2024-12-31
565,247 GBP2023-12-31
Debtors
Current
1,183,658 GBP2024-12-31
812,112 GBP2023-12-31
Cash at bank and in hand
592,930 GBP2024-12-31
633,473 GBP2023-12-31
Current Assets
2,212,320 GBP2024-12-31
2,010,832 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,312,316 GBP2024-12-31
-1,296,419 GBP2023-12-31
Net Current Assets/Liabilities
900,004 GBP2024-12-31
714,413 GBP2023-12-31
Total Assets Less Current Liabilities
4,540,055 GBP2024-12-31
4,692,402 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-84,328 GBP2024-12-31
Net Assets/Liabilities
4,308,886 GBP2024-12-31
4,443,394 GBP2023-12-31
Equity
Called up share capital
825,000 GBP2024-12-31
825,000 GBP2023-12-31
Revaluation reserve
1,403,221 GBP2024-12-31
1,715,903 GBP2023-12-31
Retained earnings (accumulated losses)
2,080,665 GBP2024-12-31
1,902,491 GBP2023-12-31
Equity
4,308,886 GBP2024-12-31
4,443,394 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,600,000 GBP2024-12-31
3,950,000 GBP2023-12-31
Plant and equipment
97,736 GBP2024-12-31
97,736 GBP2023-12-31
Motor vehicles
9,800 GBP2024-12-31
9,800 GBP2023-12-31
Furniture and fittings
19,333 GBP2024-12-31
19,333 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,757,661 GBP2024-12-31
4,076,869 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-416,910 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
30,792 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
78,008 GBP2023-12-31
Motor vehicles
9,800 GBP2023-12-31
Furniture and fittings
11,072 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
98,880 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,628 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
18,730 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
86,412 GBP2024-12-31
Motor vehicles
9,800 GBP2024-12-31
Furniture and fittings
13,700 GBP2024-12-31
Other
7,698 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
117,610 GBP2024-12-31
Property, Plant & Equipment
Buildings
3,600,000 GBP2024-12-31
3,950,000 GBP2023-12-31
Plant and equipment
11,324 GBP2024-12-31
19,728 GBP2023-12-31
Furniture and fittings
5,633 GBP2024-12-31
8,261 GBP2023-12-31
Other
23,094 GBP2024-12-31
Raw materials and consumables
156,541 GBP2024-12-31
86,455 GBP2023-12-31
Value of work in progress
17,586 GBP2024-12-31
Finished Goods/Goods for Resale
261,605 GBP2024-12-31
478,792 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
72,767 GBP2024-12-31
184,562 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
910,445 GBP2024-12-31
539,122 GBP2023-12-31
Other Debtors
Current
171,501 GBP2024-12-31
74,073 GBP2023-12-31
Prepayments/Accrued Income
Current
28,945 GBP2024-12-31
14,355 GBP2023-12-31
Trade Creditors/Trade Payables
Current
108,272 GBP2024-12-31
45,910 GBP2023-12-31
Amounts owed to group undertakings
Current
348,449 GBP2024-12-31
412,868 GBP2023-12-31
Corporation Tax Payable
Current
193,129 GBP2024-12-31
266,317 GBP2023-12-31
Taxation/Social Security Payable
Current
59,340 GBP2024-12-31
58,108 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
1,012 GBP2024-12-31
Other Creditors
Current
157,182 GBP2024-12-31
21,500 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
444,932 GBP2024-12-31
491,716 GBP2023-12-31
Creditors
Current
1,312,316 GBP2024-12-31
1,296,419 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
84,328 GBP2024-12-31
Creditors
Non-current
84,328 GBP2024-12-31
1,583 GBP2023-12-31
Minimum gross finance lease payments owing
85,340 GBP2024-12-31
Net Deferred Tax Liability/Asset
-146,841 GBP2024-12-31
-247,425 GBP2023-12-31
-31,996 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,644 GBP2024-01-01 ~ 2024-12-31
2,354 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,088 GBP2024-12-31
2,556 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,656 GBP2024-12-31
1,656 GBP2023-12-31
Between one and five year
3,588 GBP2024-12-31
5,244 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,244 GBP2024-12-31
6,900 GBP2023-12-31