Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Property, Plant & Equipment
5,286,305 GBP2024-12-31
6,014,906 GBP2023-12-31
Fixed Assets - Investments
934,040 GBP2024-12-31
934,040 GBP2023-12-31
Fixed Assets
6,220,345 GBP2024-12-31
6,948,946 GBP2023-12-31
Total Inventories
1,640,066 GBP2024-12-31
1,603,126 GBP2023-12-31
Debtors
2,441,403 GBP2024-12-31
3,310,062 GBP2023-12-31
Cash at bank and in hand
468,243 GBP2024-12-31
515,669 GBP2023-12-31
Current Assets
4,549,712 GBP2024-12-31
5,428,857 GBP2023-12-31
Creditors
Current
5,719,532 GBP2024-12-31
7,023,113 GBP2023-12-31
Net Current Assets/Liabilities
-1,169,820 GBP2024-12-31
-1,594,256 GBP2023-12-31
Total Assets Less Current Liabilities
5,050,525 GBP2024-12-31
5,354,690 GBP2023-12-31
Creditors
Non-current
2,064,926 GBP2024-12-31
2,822,086 GBP2023-12-31
Net Assets/Liabilities
2,985,599 GBP2024-12-31
2,532,604 GBP2023-12-31
Equity
Called up share capital
1,923,261 GBP2024-12-31
1,923,261 GBP2023-12-31
1,923,261 GBP2022-12-31
Share premium
1,588 GBP2024-12-31
1,588 GBP2023-12-31
1,588 GBP2022-12-31
Capital redemption reserve
76,939 GBP2024-12-31
76,939 GBP2023-12-31
76,939 GBP2022-12-31
Retained earnings (accumulated losses)
983,811 GBP2024-12-31
530,816 GBP2023-12-31
488,581 GBP2022-12-31
Equity
2,985,599 GBP2024-12-31
2,532,604 GBP2023-12-31
2,490,369 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
452,995 GBP2024-01-01 ~ 2024-12-31
42,235 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
452,995 GBP2024-01-01 ~ 2024-12-31
42,235 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
692024-01-01 ~ 2024-12-31
832023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,031,392 GBP2024-12-31
5,023,628 GBP2023-12-31
Furniture and fittings
79,882 GBP2024-12-31
61,020 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-24,145 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,534,171 GBP2024-12-31
1,148,831 GBP2023-12-31
Furniture and fittings
38,463 GBP2024-12-31
25,970 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
489,505 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
409,485 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
12,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,145 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,497,221 GBP2024-12-31
3,874,797 GBP2023-12-31
Furniture and fittings
41,419 GBP2024-12-31
35,050 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
11,910 GBP2024-12-31
11,910 GBP2023-12-31
Computers
135,474 GBP2024-12-31
134,464 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,317,998 GBP2024-12-31
9,173,991 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-1,634 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-47,064 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
11,910 GBP2024-12-31
9,263 GBP2023-12-31
Computers
129,638 GBP2024-12-31
125,730 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,031,693 GBP2024-12-31
3,159,085 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,647 GBP2024-01-01 ~ 2024-12-31
Computers
5,529 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
919,659 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-1,621 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-47,051 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
5,836 GBP2024-12-31
8,734 GBP2023-12-31
Motor vehicles
2,647 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
934,040 GBP2023-12-31
Investments in Group Undertakings
934,040 GBP2024-12-31
934,040 GBP2023-12-31
Merchandise
1,640,066 GBP2024-12-31
1,603,126 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,899,394 GBP2024-12-31
2,601,478 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
235,842 GBP2024-12-31
340,680 GBP2023-12-31
Prepayments
Current
244,507 GBP2024-12-31
306,244 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,441,403 GBP2024-12-31
Current, Amounts falling due within one year
3,310,062 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
551,173 GBP2024-12-31
1,129,378 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
559,406 GBP2024-12-31
661,878 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,126,164 GBP2024-12-31
1,416,158 GBP2023-12-31
Amounts owed to group undertakings
Current
1,716,732 GBP2024-12-31
1,777,875 GBP2023-12-31
Corporation Tax Payable
Current
1,130 GBP2024-12-31
1,130 GBP2023-12-31
Other Taxation & Social Security Payable
Current
66,189 GBP2024-12-31
50,790 GBP2023-12-31
Accrued Liabilities
Current
194,237 GBP2024-12-31
194,008 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
990,000 GBP2024-12-31
1,240,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,074,926 GBP2024-12-31
1,582,086 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,129,378 GBP2023-12-31
Between two and five year, Non-current
740,000 GBP2024-12-31
990,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
41,367 GBP2024-12-31
216,376 GBP2023-12-31
hire purchase agreements
41,367 GBP2024-12-31
257,753 GBP2023-12-31
Bank Borrowings
Secured
1,541,173 GBP2024-12-31
2,369,378 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-61,660 GBP2024-12-31
-61,660 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,923,261 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
452,995 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
452,995 GBP2024-01-01 ~ 2024-12-31