Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,024,507 GBP2024-01-01 ~ 2024-12-31
3,925,490 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
2,047,339 GBP2024-01-01 ~ 2024-12-31
1,994,318 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,977,168 GBP2024-01-01 ~ 2024-12-31
1,931,172 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,213,204 GBP2024-01-01 ~ 2024-12-31
1,252,352 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
773,815 GBP2024-01-01 ~ 2024-12-31
678,820 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
712,730 GBP2024-01-01 ~ 2024-12-31
603,209 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
61,085 GBP2024-01-01 ~ 2024-12-31
75,611 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-5,250 GBP2024-01-01 ~ 2024-12-31
-7,900 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
66,335 GBP2024-01-01 ~ 2024-12-31
83,511 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
66,335 GBP2024-01-01 ~ 2024-12-31
83,511 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
8,221,645 GBP2024-12-31
8,363,796 GBP2023-12-31
Total Inventories
9,728 GBP2024-12-31
11,105 GBP2023-12-31
Debtors
7,464,747 GBP2024-12-31
6,679,507 GBP2023-12-31
Cash at bank and in hand
39,280 GBP2024-12-31
15,166 GBP2023-12-31
Current Assets
7,513,755 GBP2024-12-31
6,705,778 GBP2023-12-31
Creditors
Current
639,374 GBP2024-12-31
730,308 GBP2023-12-31
Net Current Assets/Liabilities
6,874,381 GBP2024-12-31
5,975,470 GBP2023-12-31
Total Assets Less Current Liabilities
15,096,026 GBP2024-12-31
14,339,266 GBP2023-12-31
Net Assets/Liabilities
-312,847 GBP2024-12-31
-379,182 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Share premium
199,901 GBP2024-12-31
199,901 GBP2023-12-31
199,901 GBP2022-12-31
Retained earnings (accumulated losses)
-512,848 GBP2024-12-31
-579,183 GBP2023-12-31
-662,694 GBP2022-12-31
Equity
-312,847 GBP2024-12-31
-379,182 GBP2023-12-31
-462,693 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
66,335 GBP2024-01-01 ~ 2024-12-31
83,511 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,125,995 GBP2024-01-01 ~ 2024-12-31
1,060,489 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
84,066 GBP2024-01-01 ~ 2024-12-31
73,182 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,552 GBP2024-01-01 ~ 2024-12-31
22,750 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,236,613 GBP2024-01-01 ~ 2024-12-31
1,156,421 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
602024-01-01 ~ 2024-12-31
632023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
55,675 GBP2024-01-01 ~ 2024-12-31
67,685 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
15,271 GBP2024-01-01 ~ 2024-12-31
18,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
8,880,041 GBP2024-12-31
Plant and equipment
1,804,320 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
10,684,361 GBP2024-12-31
8,700,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,572,314 GBP2024-12-31
1,516,887 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,462,716 GBP2024-12-31
2,304,375 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
55,427 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,341 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
890,402 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
7,989,639 GBP2024-12-31
Plant and equipment
232,006 GBP2024-12-31
271,243 GBP2023-12-31
Merchandise
9,728 GBP2024-12-31
11,105 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
42,223 GBP2024-12-31
46,266 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,525,842 GBP2024-12-31
4,423,392 GBP2023-12-31
Other Debtors
Current
2,861,328 GBP2024-12-31
2,170,500 GBP2023-12-31
Prepayments
Current
35,354 GBP2024-12-31
39,349 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,464,747 GBP2024-12-31
6,679,507 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
32 GBP2024-12-31
57,122 GBP2023-12-31
Trade Creditors/Trade Payables
Current
198,006 GBP2024-12-31
366,881 GBP2023-12-31
Other Taxation & Social Security Payable
Current
149,516 GBP2024-12-31
150,535 GBP2023-12-31
Other Creditors
Current
181,275 GBP2024-12-31
90,134 GBP2023-12-31
Accrued Liabilities
Current
110,545 GBP2024-12-31
65,636 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
5,500,000 GBP2024-12-31
5,500,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,353,535 GBP2024-12-31
9,178,308 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
5,500,000 GBP2024-12-31
5,500,000 GBP2023-12-31
Bank Overdrafts
Secured
32 GBP2024-12-31
57,122 GBP2023-12-31
Bank Borrowings
Secured
5,500,000 GBP2024-12-31
5,500,000 GBP2023-12-31
Total Borrowings
Secured
14,853,567 GBP2024-12-31
14,735,430 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
34,890 GBP2024-12-31
40,140 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
66,335 GBP2024-01-01 ~ 2024-12-31