Average Number of Employees
822024-01-01 ~ 2024-12-31
832023-01-01 ~ 2023-12-31
Turnover/Revenue
6,935,190 GBP2024-01-01 ~ 2024-12-31
5,963,327 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,586,928 GBP2024-01-01 ~ 2024-12-31
-3,475,601 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,348,262 GBP2024-01-01 ~ 2024-12-31
2,487,726 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-203,152 GBP2024-01-01 ~ 2024-12-31
-170,854 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,146,610 GBP2024-01-01 ~ 2024-12-31
2,318,205 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,966,005 GBP2024-01-01 ~ 2024-12-31
2,302,210 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
7,721,005 GBP2024-01-01 ~ 2024-12-31
2,628,529 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
26,856,627 GBP2024-12-31
20,434,850 GBP2023-12-31
Fixed Assets
26,856,627 GBP2024-12-31
20,434,850 GBP2023-12-31
Total Inventories
7,885 GBP2024-12-31
4,230 GBP2023-12-31
Debtors
Current
8,498,857 GBP2024-12-31
5,346,209 GBP2023-12-31
Cash at bank and in hand
76,786 GBP2024-12-31
159,256 GBP2023-12-31
Current Assets
8,583,528 GBP2024-12-31
5,509,695 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,551,075 GBP2024-12-31
-9,390,825 GBP2023-12-31
Net Current Assets/Liabilities
-5,967,547 GBP2024-12-31
-3,881,130 GBP2023-12-31
Total Assets Less Current Liabilities
20,889,080 GBP2024-12-31
16,553,720 GBP2023-12-31
Net Assets/Liabilities
16,542,158 GBP2024-12-31
13,821,153 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Revaluation reserve
15,081,119 GBP2024-12-31
10,326,119 GBP2023-12-31
9,999,800 GBP2023-01-01
Retained earnings (accumulated losses)
1,460,039 GBP2024-12-31
3,494,034 GBP2023-12-31
2,066,824 GBP2023-01-01
Equity
16,542,158 GBP2024-12-31
13,821,153 GBP2023-12-31
12,067,624 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,966,005 GBP2024-01-01 ~ 2024-12-31
2,302,210 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,966,005 GBP2024-01-01 ~ 2024-12-31
2,302,210 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2024-01-01 ~ 2024-12-31
-875,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-5,000,000 GBP2024-01-01 ~ 2024-12-31
-875,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-5,000,000 GBP2024-01-01 ~ 2024-12-31
-875,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-5,000,000 GBP2024-01-01 ~ 2024-12-31
-875,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,620 GBP2024-01-01 ~ 2024-12-31
8,430 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,540,943 GBP2024-01-01 ~ 2024-12-31
2,277,919 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
258,670 GBP2024-01-01 ~ 2024-12-31
224,999 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,856,467 GBP2024-01-01 ~ 2024-12-31
2,553,716 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
29,355 GBP2024-01-01 ~ 2024-12-31
2,012 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,146,610 GBP2024-01-01 ~ 2024-12-31
2,318,205 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
786,653 GBP2024-01-01 ~ 2024-12-31
579,551 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
5,000,000 GBP2024-01-01 ~ 2024-12-31
875,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
19,990,000 GBP2023-12-31
Plant and equipment
836,632 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
20,826,632 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-179,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-179,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
6,340,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
26,856,627 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
19,990,000 GBP2023-12-31
Plant and equipment
444,850 GBP2023-12-31
Raw materials and consumables
7,885 GBP2024-12-31
4,230 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
327,295 GBP2024-12-31
483,767 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,163,440 GBP2024-12-31
4,840,043 GBP2023-12-31
Other Debtors
Current
6,569 GBP2024-12-31
16,592 GBP2023-12-31
Prepayments/Accrued Income
Current
1,553 GBP2024-12-31
5,807 GBP2023-12-31
Cash and Cash Equivalents
76,786 GBP2024-12-31
159,256 GBP2023-12-31
Trade Creditors/Trade Payables
Current
99,907 GBP2024-12-31
100,830 GBP2023-12-31
Amounts owed to group undertakings
Current
14,027,307 GBP2024-12-31
9,024,959 GBP2023-12-31
Corporation Tax Payable
Current
151,250 GBP2024-12-31
13,983 GBP2023-12-31
Taxation/Social Security Payable
Current
70,407 GBP2024-12-31
68,877 GBP2023-12-31
Other Creditors
Current
191,584 GBP2024-12-31
173,746 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
10,620 GBP2024-12-31
8,430 GBP2023-12-31
Creditors
Current
14,551,075 GBP2024-12-31
9,390,825 GBP2023-12-31
Net Deferred Tax Liability/Asset
-4,346,922 GBP2024-12-31
-2,732,567 GBP2023-12-31
-2,621,782 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,614,355 GBP2024-01-01 ~ 2024-12-31
-110,785 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-154,724 GBP2024-12-31
-125,369 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31