Administrative Expenses
-1,168,252 GBP2024-01-01 ~ 2024-12-31
-1,090,895 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
142,930 GBP2024-01-01 ~ 2024-12-31
256,975 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
134,923 GBP2024-01-01 ~ 2024-12-31
141,231 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,369,884 GBP2024-12-31
1,414,961 GBP2023-12-31
1,558,730 GBP2022-12-31
Dividends Paid
-180,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-285,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,981,961 GBP2024-12-31
3,713,000 GBP2023-12-31
Investment Property
413,656 GBP2024-12-31
0 GBP2023-12-31
Fixed Assets
3,395,617 GBP2024-12-31
3,713,000 GBP2023-12-31
Debtors
624,707 GBP2024-12-31
421,901 GBP2023-12-31
Cash at bank and in hand
471,787 GBP2024-12-31
243,160 GBP2023-12-31
Current Assets
4,341,484 GBP2024-12-31
3,905,049 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,569,560 GBP2024-12-31
-4,586,500 GBP2023-12-31
Net Current Assets/Liabilities
-228,076 GBP2024-12-31
-681,451 GBP2023-12-31
Total Assets Less Current Liabilities
3,167,541 GBP2024-12-31
3,031,549 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,292,243 GBP2024-12-31
-1,045,714 GBP2023-12-31
Net Assets/Liabilities
1,637,013 GBP2024-12-31
1,682,090 GBP2023-12-31
Equity
Called up share capital
14,385 GBP2024-12-31
14,385 GBP2023-12-31
Share premium
121,468 GBP2024-12-31
121,468 GBP2023-12-31
Capital redemption reserve
131,276 GBP2024-12-31
131,276 GBP2023-12-31
Equity
1,637,013 GBP2024-12-31
1,682,090 GBP2023-12-31
Audit Fees/Expenses
23,275 GBP2024-01-01 ~ 2024-12-31
22,875 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
502024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Wages/Salaries
1,405,478 GBP2024-01-01 ~ 2024-12-31
1,263,601 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
29,308 GBP2024-01-01 ~ 2024-12-31
26,361 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,539,101 GBP2024-01-01 ~ 2024-12-31
1,378,713 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
53,639 GBP2024-01-01 ~ 2024-12-31
50,673 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-65,460 GBP2024-01-01 ~ 2024-12-31
161,821 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
290,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
290,000 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
0 GBP2024-12-31
413,656 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,090,369 GBP2024-12-31
2,070,144 GBP2023-12-31
Plant and equipment
1,691,598 GBP2024-12-31
1,675,575 GBP2023-12-31
Furniture and fittings
288,860 GBP2024-12-31
259,531 GBP2023-12-31
Computers
107,091 GBP2024-12-31
105,759 GBP2023-12-31
Motor vehicles
658,895 GBP2024-12-31
718,877 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,836,813 GBP2024-12-31
5,243,542 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-472,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-472,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
495,596 GBP2024-12-31
383,620 GBP2023-12-31
Plant and equipment
904,129 GBP2024-12-31
733,087 GBP2023-12-31
Furniture and fittings
226,496 GBP2024-12-31
212,158 GBP2023-12-31
Computers
96,250 GBP2024-12-31
88,003 GBP2023-12-31
Motor vehicles
132,381 GBP2024-12-31
105,097 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,854,852 GBP2024-12-31
1,530,542 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
111,976 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
171,042 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
14,338 GBP2024-01-01 ~ 2024-12-31
Computers
8,247 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
101,937 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
407,540 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-74,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-74,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
0 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,594,773 GBP2024-12-31
1,686,524 GBP2023-12-31
Plant and equipment
787,469 GBP2024-12-31
942,488 GBP2023-12-31
Furniture and fittings
62,364 GBP2024-12-31
47,373 GBP2023-12-31
Computers
10,841 GBP2024-12-31
17,756 GBP2023-12-31
Motor vehicles
526,514 GBP2024-12-31
613,780 GBP2023-12-31
Land and buildings, Owned/Freehold
405,079 GBP2023-12-31
Investment Property - Fair Value Model
413,656 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
156,652 GBP2024-12-31
122,772 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
59,092 GBP2024-12-31
137,107 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
46,077 GBP2024-12-31
46,077 GBP2023-12-31
Other Debtors
Current
273,100 GBP2024-12-31
31,853 GBP2023-12-31
Prepayments/Accrued Income
Current
246,438 GBP2024-12-31
206,864 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
624,707 GBP2024-12-31
421,901 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
85,597 GBP2024-12-31
86,444 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
203,487 GBP2024-12-31
489,726 GBP2023-12-31
Other Remaining Borrowings
Current
2,632,760 GBP2024-12-31
2,293,483 GBP2023-12-31
Trade Creditors/Trade Payables
Current
318,235 GBP2024-12-31
236,285 GBP2023-12-31
Corporation Tax Payable
Current
73,467 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
45,751 GBP2024-12-31
29,591 GBP2023-12-31
Other Creditors
Current
1,092,041 GBP2024-12-31
1,257,838 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
90,288 GBP2024-12-31
162,518 GBP2023-12-31
Creditors
Current
4,569,560 GBP2024-12-31
4,586,500 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
907,243 GBP2024-12-31
1,045,714 GBP2023-12-31
Other Remaining Borrowings
Non-current
385,000 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
1,292,243 GBP2024-12-31
1,045,714 GBP2023-12-31
Bank Borrowings
992,840 GBP2024-12-31
1,132,158 GBP2023-12-31
Total Borrowings
4,010,600 GBP2024-12-31
3,425,641 GBP2023-12-31
Current
2,718,357 GBP2024-12-31
2,379,927 GBP2023-12-31
Non-current
1,292,243 GBP2024-12-31
1,045,714 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
203,487 GBP2024-12-31
489,726 GBP2023-12-31
Equity
Called up share capital
14,385 GBP2024-12-31
14,385 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
210,017 GBP2024-12-31
Between two and five year
749,670 GBP2024-12-31
More than five year
730,667 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,690,354 GBP2024-12-31