Average Number of Employees
1372023-01-01 ~ 2023-12-31
Profit/Loss
1,371,973 GBP2023-01-01 ~ 2023-12-31
-1,371,973 GBP2023-01-01 ~ 2023-12-31
1,490,614 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,173,727 GBP2023-12-31
Turnover/Revenue
1,421,938 GBP2023-01-01 ~ 2023-12-31
4,596,516 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,312,458 GBP2023-01-01 ~ 2023-12-31
1,162,368 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
109,480 GBP2023-01-01 ~ 2023-12-31
3,434,148 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,170,174 GBP2023-01-01 ~ 2023-12-31
4,167,396 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,242,802 GBP2023-01-01 ~ 2023-12-31
2,297,741 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
178,831 GBP2023-01-01 ~ 2023-12-31
149,949 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,371,973 GBP2023-01-01 ~ 2023-12-31
2,170,830 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
680,216 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,371,973 GBP2023-01-01 ~ 2023-12-31
1,490,614 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
12,499,519 GBP2023-12-31
12,679,189 GBP2022-12-31
Fixed Assets - Investments
103 GBP2023-12-31
103 GBP2022-12-31
Fixed Assets
12,499,622 GBP2023-12-31
12,679,292 GBP2022-12-31
Total Inventories
1,315,000 GBP2023-12-31
1,381,465 GBP2022-12-31
Debtors
16,382,206 GBP2023-12-31
15,428,916 GBP2022-12-31
Cash at bank and in hand
49,666 GBP2023-12-31
4,865,553 GBP2022-12-31
Current Assets
17,746,872 GBP2023-12-31
21,675,934 GBP2022-12-31
Creditors
Amounts falling due within one year
8,020,002 GBP2023-12-31
6,271,761 GBP2022-12-31
Net Current Assets/Liabilities
9,726,870 GBP2023-12-31
15,404,173 GBP2022-12-31
Total Assets Less Current Liabilities
22,226,492 GBP2023-12-31
28,083,465 GBP2022-12-31
Creditors
Amounts falling due after one year
2,850,000 GBP2022-12-31
Net Assets/Liabilities
20,052,765 GBP2023-12-31
23,059,738 GBP2022-12-31
Equity
Called up share capital
50,974 GBP2023-12-31
50,974 GBP2022-12-31
50,974 GBP2021-12-31
Revaluation reserve
6,117,340 GBP2023-12-31
6,117,340 GBP2022-12-31
6,606,728 GBP2021-12-31
Capital redemption reserve
918,702 GBP2023-12-31
918,702 GBP2022-12-31
918,702 GBP2021-12-31
Retained earnings (accumulated losses)
12,864,439 GBP2023-12-31
15,871,412 GBP2022-12-31
17,138,863 GBP2021-12-31
Equity
20,052,765 GBP2023-12-31
23,059,738 GBP2022-12-31
24,819,124 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,371,973 GBP2023-01-01 ~ 2023-12-31
1,490,614 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,371,973 GBP2023-01-01 ~ 2023-12-31
1,982,549 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,635,000 GBP2023-01-01 ~ 2023-12-31
-3,250,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,635,000 GBP2023-01-01 ~ 2023-12-31
-3,250,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,635,000 GBP2023-01-01 ~ 2023-12-31
-3,250,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,635,000 GBP2023-01-01 ~ 2023-12-31
-3,250,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
185,072 GBP2023-01-01 ~ 2023-12-31
157,307 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.162023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
1372023-01-01 ~ 2023-12-31
922022-01-01 ~ 2022-12-31
Wages/Salaries
2,718,848 GBP2023-01-01 ~ 2023-12-31
1,913,450 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
245,484 GBP2023-01-01 ~ 2023-12-31
185,811 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,312 GBP2023-01-01 ~ 2023-12-31
43,695 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,027,644 GBP2023-01-01 ~ 2023-12-31
2,142,956 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
502,335 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-169,650 GBP2023-01-01 ~ 2023-12-31
412,458 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
11,744,412 GBP2023-12-31
11,744,412 GBP2022-12-31
Plant and equipment
795,875 GBP2023-12-31
792,175 GBP2022-12-31
Tools/Equipment for furniture and fittings
467,427 GBP2023-12-31
821,278 GBP2022-12-31
Motor vehicles
100,280 GBP2023-12-31
142,280 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,382,994 GBP2023-12-31
13,775,145 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-363,639 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-42,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-405,639 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
16,144 GBP2023-12-31
16,144 GBP2022-12-31
Plant and equipment
419,933 GBP2023-12-31
338,371 GBP2022-12-31
Tools/Equipment for furniture and fittings
358,627 GBP2023-12-31
634,993 GBP2022-12-31
Motor vehicles
88,771 GBP2023-12-31
106,448 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
883,475 GBP2023-12-31
1,095,956 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
81,562 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
85,356 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
18,154 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
185,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-361,722 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-35,831 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-397,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
11,728,268 GBP2023-12-31
11,728,268 GBP2022-12-31
Plant and equipment
375,942 GBP2023-12-31
453,804 GBP2022-12-31
Tools/Equipment for furniture and fittings
108,800 GBP2023-12-31
186,285 GBP2022-12-31
Motor vehicles
11,509 GBP2023-12-31
35,832 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
103 GBP2023-12-31
Non-current
103 GBP2023-12-31
103 GBP2022-12-31
Raw Materials
20,688 GBP2023-12-31
21,553 GBP2022-12-31
Value of work in progress
1,294,312 GBP2023-12-31
1,359,912 GBP2022-12-31
Trade Debtors/Trade Receivables
1,177,009 GBP2023-12-31
369,844 GBP2022-12-31
Prepayments/Accrued Income
54,711 GBP2023-12-31
20,138 GBP2022-12-31
Other Debtors
6,351 GBP2023-12-31
2,934 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,875,000 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
216,452 GBP2023-12-31
96,684 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
654,370 GBP2023-12-31
790,440 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
969 GBP2023-12-31
21,578 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
172,707 GBP2023-12-31
126,753 GBP2022-12-31
Other Creditors
Amounts falling due within one year
22,758 GBP2023-12-31
18,060 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
2,850,000 GBP2022-12-31
Deferred Tax Liabilities
2,173,727 GBP2023-12-31
2,173,727 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,974 shares2023-12-31
50,974 shares2022-12-31