Average Number of Employees
402024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Intangible Assets
1,765,375 GBP2024-12-31
2,347,275 GBP2023-12-31
Property, Plant & Equipment
12,353,880 GBP2024-12-31
11,203,667 GBP2023-12-31
Fixed Assets
14,119,255 GBP2024-12-31
13,550,942 GBP2023-12-31
Total Inventories
651,812 GBP2024-12-31
838,609 GBP2023-12-31
Debtors
Current
863,440 GBP2024-12-31
993,413 GBP2023-12-31
Cash at bank and in hand
7,267,756 GBP2024-12-31
6,418,679 GBP2023-12-31
Current Assets
8,783,008 GBP2024-12-31
8,250,701 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,426,809 GBP2024-12-31
-5,332,773 GBP2023-12-31
Net Current Assets/Liabilities
3,356,199 GBP2024-12-31
2,917,928 GBP2023-12-31
Total Assets Less Current Liabilities
17,475,454 GBP2024-12-31
16,468,870 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,708,727 GBP2024-12-31
-5,189,344 GBP2023-12-31
Net Assets/Liabilities
12,289,727 GBP2024-12-31
10,824,526 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Retained earnings (accumulated losses)
12,289,627 GBP2024-12-31
10,824,426 GBP2023-12-31
Equity
12,289,727 GBP2024-12-31
10,824,526 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,819,000 GBP2024-12-31
5,819,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,053,625 GBP2024-12-31
3,471,725 GBP2023-12-31
Intangible Assets
Goodwill
1,765,375 GBP2024-12-31
2,347,275 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
9,624,104 GBP2024-12-31
8,563,782 GBP2023-12-31
Plant and equipment
3,086,352 GBP2024-12-31
2,983,920 GBP2023-12-31
Motor vehicles
318,726 GBP2024-12-31
223,168 GBP2023-12-31
Furniture and fittings
31,480 GBP2024-12-31
31,480 GBP2023-12-31
Other
1,016,111 GBP2024-12-31
819,621 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,866,789 GBP2024-12-31
13,411,987 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-81,709 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-42,987 GBP2024-01-01 ~ 2024-12-31
Other
-37,709 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-162,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,661,595 GBP2023-12-31
Motor vehicles
65,308 GBP2023-12-31
Furniture and fittings
30,882 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,208,318 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
208,573 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
53,788 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
149 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
414,468 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-41,439 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-39,634 GBP2024-01-01 ~ 2024-12-31
Other
-28,804 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,877 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,828,729 GBP2024-12-31
Motor vehicles
79,462 GBP2024-12-31
Furniture and fittings
31,031 GBP2024-12-31
Other
470,371 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,512,909 GBP2024-12-31
Property, Plant & Equipment
Buildings
9,520,788 GBP2024-12-31
8,461,716 GBP2023-12-31
Plant and equipment
1,257,623 GBP2024-12-31
1,322,325 GBP2023-12-31
Motor vehicles
239,264 GBP2024-12-31
157,860 GBP2023-12-31
Furniture and fittings
449 GBP2024-12-31
597 GBP2023-12-31
Other
545,740 GBP2024-12-31
471,153 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
677,583 GBP2024-12-31
673,773 GBP2023-12-31
Other Debtors
Current
1,600 GBP2024-12-31
Prepayments/Accrued Income
Current
184,257 GBP2024-12-31
319,640 GBP2023-12-31
Bank Borrowings
Current
451,136 GBP2024-12-31
384,386 GBP2023-12-31
Trade Creditors/Trade Payables
Current
266,985 GBP2024-12-31
542,268 GBP2023-12-31
Corporation Tax Payable
Current
466,429 GBP2024-12-31
220,439 GBP2023-12-31
Taxation/Social Security Payable
Current
540,528 GBP2024-12-31
481,829 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
142,333 GBP2024-12-31
109,849 GBP2023-12-31
Other Creditors
Current
362,552 GBP2024-12-31
481,231 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,196,846 GBP2024-12-31
3,112,771 GBP2023-12-31
Creditors
Current
5,426,809 GBP2024-12-31
5,332,773 GBP2023-12-31
Bank Borrowings
Non-current
4,540,728 GBP2024-12-31
5,019,737 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
167,999 GBP2024-12-31
169,607 GBP2023-12-31
Creditors
Non-current
4,708,727 GBP2024-12-31
5,189,344 GBP2023-12-31
Net Deferred Tax Liability/Asset
-477,000 GBP2024-12-31
-455,000 GBP2023-12-31
-485,200 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-22,000 GBP2024-01-01 ~ 2024-12-31
30,200 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-477,000 GBP2024-12-31
-455,000 GBP2023-12-31