Cost of Sales
-4,803,897 GBP2024-01-01 ~ 2024-12-31
-4,378,422 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,244,419 GBP2024-01-01 ~ 2024-12-31
-2,154,790 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,037,682 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,373,552 GBP2024-01-01 ~ 2024-12-31
93,637 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-88,787 GBP2024-01-01 ~ 2024-12-31
-889 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,284,765 GBP2024-01-01 ~ 2024-12-31
92,748 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,614,765 GBP2024-01-01 ~ 2024-12-31
92,748 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,369,250 GBP2024-12-31
1,944,459 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
90 GBP2023-12-31
Fixed Assets
2,369,251 GBP2024-12-31
1,944,549 GBP2023-12-31
Debtors
2,894,028 GBP2024-12-31
2,555,938 GBP2023-12-31
Current assets - Investments
0 GBP2024-12-31
529 GBP2023-12-31
Cash at bank and in hand
624,936 GBP2024-12-31
77,036 GBP2023-12-31
Current Assets
4,771,648 GBP2024-12-31
3,950,165 GBP2023-12-31
Net Current Assets/Liabilities
947,376 GBP2024-12-31
-1,119,871 GBP2023-12-31
Total Assets Less Current Liabilities
3,316,627 GBP2024-12-31
824,678 GBP2023-12-31
Net Assets/Liabilities
2,385,572 GBP2024-12-31
-229,193 GBP2023-12-31
Equity
Called up share capital
3 GBP2024-12-31
3 GBP2023-12-31
3 GBP2022-12-31
Revaluation reserve
625,940 GBP2024-12-31
295,940 GBP2023-12-31
295,940 GBP2022-12-31
Retained earnings (accumulated losses)
1,759,629 GBP2024-12-31
-525,136 GBP2023-12-31
-617,884 GBP2022-12-31
Equity
2,385,572 GBP2024-12-31
-229,193 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,284,765 GBP2024-01-01 ~ 2024-12-31
92,748 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,250 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
402024-01-01 ~ 2024-12-31
482023-01-01 ~ 2023-12-31
Wages/Salaries
1,630,595 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,385 GBP2024-01-01 ~ 2024-12-31
44,251 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,854,546 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
88,787 GBP2024-01-01 ~ 2024-12-31
889 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,260,000 GBP2023-12-31
Improvements to leasehold property
161,684 GBP2024-12-31
106,690 GBP2023-12-31
Plant and equipment
1,441,950 GBP2024-12-31
1,498,519 GBP2023-12-31
Furniture and fittings
55,972 GBP2024-12-31
92,115 GBP2023-12-31
Computers
39,369 GBP2024-12-31
190,324 GBP2023-12-31
Motor vehicles
52,597 GBP2024-12-31
71,822 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,451,572 GBP2024-12-31
3,219,470 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-124,029 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-45,074 GBP2024-01-01 ~ 2024-12-31
Computers
-156,240 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-19,225 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-347,459 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
440,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,700,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
52,990 GBP2024-12-31
38,595 GBP2023-12-31
Plant and equipment
902,749 GBP2024-12-31
894,800 GBP2023-12-31
Furniture and fittings
46,440 GBP2024-12-31
91,051 GBP2023-12-31
Computers
31,647 GBP2024-12-31
184,229 GBP2023-12-31
Motor vehicles
48,496 GBP2024-12-31
66,336 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,082,322 GBP2024-12-31
1,275,011 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
16,531 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
130,558 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
463 GBP2024-01-01 ~ 2024-12-31
Computers
2,823 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,372 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
151,747 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-122,609 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-45,074 GBP2024-01-01 ~ 2024-12-31
Computers
-155,405 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-19,212 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-344,436 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,700,000 GBP2024-12-31
1,260,000 GBP2023-12-31
Improvements to leasehold property
108,694 GBP2024-12-31
68,095 GBP2023-12-31
Plant and equipment
539,201 GBP2024-12-31
603,719 GBP2023-12-31
Furniture and fittings
9,532 GBP2024-12-31
1,064 GBP2023-12-31
Computers
7,722 GBP2024-12-31
6,095 GBP2023-12-31
Motor vehicles
4,101 GBP2024-12-31
5,486 GBP2023-12-31
Amounts invested in assets
Non-current
1 GBP2024-12-31
90 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,505,364 GBP2024-12-31
845,849 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
33,029 GBP2024-12-31
33,922 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
919,475 GBP2024-12-31
1,051,081 GBP2023-12-31
Other Debtors
Current
280,032 GBP2024-12-31
277,407 GBP2023-12-31
Prepayments/Accrued Income
Current
33,178 GBP2024-12-31
25,942 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
122,950 GBP2024-12-31
321,737 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,894,028 GBP2024-12-31
2,555,938 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
16,358 GBP2024-12-31
17,038 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
104,684 GBP2024-12-31
101,790 GBP2023-12-31
Trade Creditors/Trade Payables
Current
350,450 GBP2024-12-31
431,223 GBP2023-12-31
Amounts owed to group undertakings
Current
1,852,981 GBP2024-12-31
3,749,375 GBP2023-12-31
Other Taxation & Social Security Payable
Current
149,634 GBP2024-12-31
166,709 GBP2023-12-31
Other Creditors
Current
1,010,854 GBP2024-12-31
307,882 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
339,311 GBP2024-12-31
296,019 GBP2023-12-31
Creditors
Current
3,824,272 GBP2024-12-31
5,070,036 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
675,728 GBP2024-12-31
692,087 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
255,327 GBP2024-12-31
361,784 GBP2023-12-31
Creditors
Non-current
931,055 GBP2024-12-31
1,053,871 GBP2023-12-31
Bank Borrowings
692,086 GBP2024-12-31
709,125 GBP2023-12-31
Total Borrowings
Current
16,358 GBP2024-12-31
17,038 GBP2023-12-31
Non-current
675,728 GBP2024-12-31
692,087 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
104,684 GBP2024-12-31
101,790 GBP2023-12-31
Minimum gross finance lease payments owing
360,011 GBP2024-12-31
463,574 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2024-12-31
3 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,095 GBP2024-12-31
51,607 GBP2023-12-31
Between two and five year
81,986 GBP2024-12-31
113,773 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
114,081 GBP2024-12-31
165,380 GBP2023-12-31