Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Turnover/Revenue
3,125,449 GBP2024-01-01 ~ 2024-12-31
4,006,414 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,001,661 GBP2024-01-01 ~ 2024-12-31
-882,688 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,123,788 GBP2024-01-01 ~ 2024-12-31
3,123,726 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-164,736 GBP2024-01-01 ~ 2024-12-31
-216,066 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,263,952 GBP2024-01-01 ~ 2024-12-31
2,907,660 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
94,224 GBP2024-01-01 ~ 2024-12-31
92,133 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,223,197 GBP2024-01-01 ~ 2024-12-31
2,832,521 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,243,333 GBP2024-12-31
2,123,806 GBP2023-12-31
843,385 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,269,527 GBP2024-01-01 ~ 2024-12-31
1,961,421 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,150,000 GBP2024-01-01 ~ 2024-12-31
-681,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,710,185 GBP2024-12-31
3,226,410 GBP2023-12-31
Fixed Assets
2,710,185 GBP2024-12-31
3,226,410 GBP2023-12-31
Debtors
Current
4,748,338 GBP2024-12-31
4,869,278 GBP2023-12-31
Cash at bank and in hand
506,237 GBP2024-12-31
1,240,886 GBP2023-12-31
Current Assets
5,254,575 GBP2024-12-31
6,110,164 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,801,946 GBP2024-12-31
-2,378,977 GBP2023-12-31
Net Current Assets/Liabilities
3,452,629 GBP2024-12-31
3,731,187 GBP2023-12-31
Total Assets Less Current Liabilities
6,162,814 GBP2024-12-31
6,957,597 GBP2023-12-31
Net Assets/Liabilities
2,244,333 GBP2024-12-31
2,124,806 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
2,244,333 GBP2024-12-31
2,124,806 GBP2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-84,784 GBP2024-01-01 ~ 2024-12-31
-78,130 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
555,799 GBP2024-01-01 ~ 2024-12-31
666,123 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,150,000 GBP2024-01-01 ~ 2024-12-31
681,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,324,505 GBP2024-12-31
10,324,505 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,098,095 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,614,320 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
2,710,185 GBP2024-12-31
3,226,410 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
247,690 GBP2024-12-31
687,769 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,297,095 GBP2024-12-31
3,208,930 GBP2023-12-31
Other Debtors
Current
171,628 GBP2024-12-31
Prepayments/Accrued Income
Current
617,801 GBP2024-12-31
972,579 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
414,124 GBP2024-12-31
Cash and Cash Equivalents
506,237 GBP2024-12-31
1,240,886 GBP2023-12-31
Bank Borrowings
Current
829,526 GBP2024-12-31
881,794 GBP2023-12-31
Trade Creditors/Trade Payables
Current
15,737 GBP2024-12-31
134,487 GBP2023-12-31
Amounts owed to group undertakings
Current
400,277 GBP2024-12-31
522,708 GBP2023-12-31
Corporation Tax Payable
Current
440,363 GBP2024-12-31
550,723 GBP2023-12-31
Taxation/Social Security Payable
Current
51,014 GBP2024-12-31
215,106 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
65,029 GBP2024-12-31
74,159 GBP2023-12-31
Creditors
Current
1,801,946 GBP2024-12-31
2,378,977 GBP2023-12-31
Bank Borrowings
Non-current
3,409,441 GBP2024-12-31
4,238,967 GBP2023-12-31
Creditors
Non-current
3,409,441 GBP2024-12-31
4,238,967 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
829,526 GBP2024-12-31
881,794 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
829,526 GBP2024-12-31
881,794 GBP2023-12-31
Total Borrowings
4,238,967 GBP2024-12-31
5,120,761 GBP2023-12-31
Net Deferred Tax Liability/Asset
-509,040 GBP2024-12-31
-593,824 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
84,784 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-509,040 GBP2024-12-31
-593,824 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
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
134,737 GBP2024-12-31
128,693 GBP2023-12-31
Between one and five year
540,598 GBP2024-12-31
520,763 GBP2023-12-31
More than five year
834,087 GBP2024-12-31
1,121,026 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,509,422 GBP2024-12-31
1,770,482 GBP2023-12-31