Average Number of Employees
1552022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
32,778 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
32,778 GBP2022-12-31
Other Investments Other Than Loans
Non-current
564,025 GBP2022-12-31
130,930 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
120,000 GBP2022-12-31
110,000 GBP2021-12-31
Property, Plant & Equipment
1,574,272 GBP2022-12-31
1,580,725 GBP2021-12-31
Fixed Assets - Investments
564,025 GBP2022-12-31
130,930 GBP2021-12-31
Fixed Assets
2,138,297 GBP2022-12-31
1,711,655 GBP2021-12-31
Debtors
2,173,743 GBP2022-12-31
3,537,450 GBP2021-12-31
Cash at bank and in hand
2,582,578 GBP2022-12-31
1,206,490 GBP2021-12-31
Current Assets
4,756,321 GBP2022-12-31
4,743,940 GBP2021-12-31
Net Current Assets/Liabilities
4,610,129 GBP2022-12-31
4,620,987 GBP2021-12-31
Total Assets Less Current Liabilities
6,748,426 GBP2022-12-31
6,332,642 GBP2021-12-31
Net Assets/Liabilities
6,377,158 GBP2022-12-31
5,909,123 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2020-12-31
Revaluation reserve
191,553 GBP2022-12-31
196,753 GBP2021-12-31
201,953 GBP2020-12-31
Retained earnings (accumulated losses)
6,185,505 GBP2022-12-31
5,712,270 GBP2021-12-31
4,801,053 GBP2020-12-31
Equity
6,377,158 GBP2022-12-31
5,909,123 GBP2021-12-31
Profit/Loss
1,922,154 GBP2022-01-01 ~ 2022-12-31
2,047,914 GBP2021-01-01 ~ 2021-12-31
Equity
Restated amount
5,909,123 GBP2021-12-31
5,003,106 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,922,154 GBP2022-01-01 ~ 2022-12-31
2,047,914 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,927,354 GBP2022-01-01 ~ 2022-12-31
2,053,114 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,922,154 GBP2022-01-01 ~ 2022-12-31
2,047,914 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,454,119 GBP2022-01-01 ~ 2022-12-31
-1,141,897 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-1,454,119 GBP2022-01-01 ~ 2022-12-31
-1,141,897 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,454,119 GBP2022-01-01 ~ 2022-12-31
-1,141,897 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-1,454,119 GBP2022-01-01 ~ 2022-12-31
-1,141,897 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202022-01-01 ~ 2022-12-31
Furniture and fittings
0.202022-01-01 ~ 2022-12-31
Motor vehicles
0.172022-01-01 ~ 2022-12-31
Computers
0.332022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
32,778 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
32,778 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,598,326 GBP2022-12-31
1,598,326 GBP2021-12-31
Plant and equipment
1,489,323 GBP2022-12-31
1,387,304 GBP2021-12-31
Furniture and fittings
139,728 GBP2022-12-31
139,728 GBP2021-12-31
Computers
37,430 GBP2022-12-31
37,430 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,264,807 GBP2022-12-31
3,162,788 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
279,042 GBP2022-12-31
247,581 GBP2021-12-31
Plant and equipment
1,244,739 GBP2022-12-31
1,180,401 GBP2021-12-31
Furniture and fittings
129,324 GBP2022-12-31
120,814 GBP2021-12-31
Computers
37,430 GBP2022-12-31
33,267 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,690,535 GBP2022-12-31
1,582,063 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
31,461 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
64,338 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
8,510 GBP2022-01-01 ~ 2022-12-31
Computers
4,163 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
108,472 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
1,319,284 GBP2022-12-31
1,350,745 GBP2021-12-31
Plant and equipment
244,584 GBP2022-12-31
206,903 GBP2021-12-31
Furniture and fittings
10,404 GBP2022-12-31
18,914 GBP2021-12-31
Computers
4,163 GBP2021-12-31
Amounts invested in assets
Cost valuation, Non-current
564,025 GBP2022-12-31
130,930 GBP2021-12-31
Additions to investments, Non-current
433,095 GBP2022-12-31
Non-current
564,025 GBP2022-12-31
130,930 GBP2021-12-31
Trade Debtors/Trade Receivables
2,898 GBP2022-12-31
3,405 GBP2021-12-31
Prepayments/Accrued Income
90,599 GBP2022-12-31
64,782 GBP2021-12-31
Other Debtors
8,973 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
63,665 GBP2022-12-31
62,524 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
15,125 GBP2022-12-31
1,403 GBP2021-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
13,026 GBP2022-12-31
15,301 GBP2021-12-31
Corporation Tax Payable
Amounts falling due within one year
39,343 GBP2022-12-31
24,058 GBP2021-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
4,634 GBP2021-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
251,268 GBP2022-12-31
313,519 GBP2021-12-31
Deferred Tax Liabilities
120,000 GBP2022-12-31
110,000 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 shares2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
100 shares2021-12-31