Average Number of Employees
32023-01-01 ~ 2023-12-31
22022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,977,989 GBP2023-12-31
3,149,382 GBP2022-12-31
Fixed Assets
3,977,989 GBP2023-12-31
3,149,382 GBP2022-12-31
Total Inventories
565,247 GBP2023-12-31
614,897 GBP2022-12-31
Debtors
Current
812,112 GBP2023-12-31
158,207 GBP2022-12-31
Cash at bank and in hand
633,473 GBP2023-12-31
989,860 GBP2022-12-31
Current Assets
2,010,832 GBP2023-12-31
1,762,964 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,296,419 GBP2023-12-31
-1,505,566 GBP2022-12-31
Net Current Assets/Liabilities
714,413 GBP2023-12-31
257,398 GBP2022-12-31
Total Assets Less Current Liabilities
4,692,402 GBP2023-12-31
3,406,780 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,583 GBP2023-12-31
-2,583 GBP2022-12-31
Net Assets/Liabilities
4,443,394 GBP2023-12-31
3,372,201 GBP2022-12-31
Equity
Called up share capital
825,000 GBP2023-12-31
825,000 GBP2022-12-31
Revaluation reserve
1,715,903 GBP2023-12-31
1,062,555 GBP2022-12-31
Retained earnings (accumulated losses)
1,902,491 GBP2023-12-31
1,484,646 GBP2022-12-31
Equity
4,443,394 GBP2023-12-31
3,372,201 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,950,000 GBP2023-12-31
3,054,250 GBP2022-12-31
Plant and equipment
97,736 GBP2023-12-31
97,736 GBP2022-12-31
Motor vehicles
9,800 GBP2023-12-31
78,599 GBP2022-12-31
Furniture and fittings
19,333 GBP2023-12-31
16,699 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,076,869 GBP2023-12-31
3,247,284 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-68,799 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-68,799 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
871,131 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
73,076 GBP2022-12-31
Motor vehicles
15,455 GBP2022-12-31
Furniture and fittings
9,371 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
97,902 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,932 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
1,701 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
6,633 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-5,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
98,880 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,950,000 GBP2023-12-31
3,054,250 GBP2022-12-31
Plant and equipment
19,728 GBP2023-12-31
24,660 GBP2022-12-31
Furniture and fittings
8,261 GBP2023-12-31
7,328 GBP2022-12-31
Motor vehicles
63,144 GBP2022-12-31
Raw materials and consumables
86,455 GBP2023-12-31
Finished Goods/Goods for Resale
478,792 GBP2023-12-31
614,897 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
184,562 GBP2023-12-31
107,965 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
539,122 GBP2023-12-31
25 GBP2022-12-31
Other Debtors
Current
74,073 GBP2023-12-31
22,860 GBP2022-12-31
Prepayments/Accrued Income
Current
14,355 GBP2023-12-31
27,357 GBP2022-12-31
Trade Creditors/Trade Payables
Current
45,910 GBP2023-12-31
164,502 GBP2022-12-31
Amounts owed to group undertakings
Current
412,868 GBP2023-12-31
652,337 GBP2022-12-31
Corporation Tax Payable
Current
266,317 GBP2023-12-31
246,026 GBP2022-12-31
Taxation/Social Security Payable
Current
58,108 GBP2023-12-31
Other Creditors
Current
21,500 GBP2023-12-31
1,612 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
491,716 GBP2023-12-31
441,089 GBP2022-12-31
Creditors
Current
1,296,419 GBP2023-12-31
1,505,566 GBP2022-12-31
Net Deferred Tax Liability/Asset
-247,425 GBP2023-12-31
-31,996 GBP2022-12-31
-30,865 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,354 GBP2023-01-01 ~ 2023-12-31
-4,444 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
2,556 GBP2023-12-31
203 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,656 GBP2023-12-31
Between one and five year
5,244 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,900 GBP2023-12-31