Average Number of Employees
812023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Turnover/Revenue
6,060,770 GBP2023-01-01 ~ 2023-12-31
5,002,863 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,490,146 GBP2023-01-01 ~ 2023-12-31
-3,237,705 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,570,624 GBP2023-01-01 ~ 2023-12-31
1,765,158 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-118,931 GBP2023-01-01 ~ 2023-12-31
-72,334 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,470,113 GBP2023-01-01 ~ 2023-12-31
1,741,128 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
87 GBP2023-01-01 ~ 2023-12-31
5 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,470,200 GBP2023-01-01 ~ 2023-12-31
1,741,133 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,468,304 GBP2023-01-01 ~ 2023-12-31
1,402,767 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
5,060,187 GBP2023-01-01 ~ 2023-12-31
2,160,762 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
24,439,358 GBP2023-12-31
20,950,143 GBP2022-12-31
Fixed Assets
24,439,358 GBP2023-12-31
20,950,143 GBP2022-12-31
Total Inventories
2,057 GBP2023-12-31
2,417 GBP2022-12-31
Debtors
Current
956,395 GBP2023-12-31
1,287,278 GBP2022-12-31
Cash at bank and in hand
184,717 GBP2023-12-31
157,770 GBP2022-12-31
Current Assets
1,143,169 GBP2023-12-31
1,447,465 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,948,027 GBP2023-12-31
-9,228,203 GBP2022-12-31
Net Current Assets/Liabilities
-7,804,858 GBP2023-12-31
-7,780,738 GBP2022-12-31
Total Assets Less Current Liabilities
16,634,500 GBP2023-12-31
13,169,405 GBP2022-12-31
Net Assets/Liabilities
12,698,868 GBP2023-12-31
10,106,985 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Revaluation reserve
12,692,868 GBP2023-12-31
10,100,985 GBP2022-12-31
9,342,990 GBP2022-01-01
Retained earnings (accumulated losses)
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Equity
12,698,868 GBP2023-12-31
10,106,985 GBP2022-12-31
9,348,990 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,468,304 GBP2023-01-01 ~ 2023-12-31
1,402,767 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,468,304 GBP2023-01-01 ~ 2023-12-31
1,402,767 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,468,304 GBP2023-01-01 ~ 2023-12-31
-1,402,767 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,468,304 GBP2023-01-01 ~ 2023-12-31
-1,402,767 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,468,304 GBP2023-01-01 ~ 2023-12-31
-1,402,767 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-2,468,304 GBP2023-01-01 ~ 2023-12-31
-1,402,767 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,430 GBP2023-01-01 ~ 2023-12-31
7,830 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,429,200 GBP2023-01-01 ~ 2023-12-31
2,223,100 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
241,632 GBP2023-01-01 ~ 2023-12-31
225,637 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,721,014 GBP2023-01-01 ~ 2023-12-31
2,495,213 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,251 GBP2023-01-01 ~ 2023-12-31
20,124 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
617,550 GBP2023-01-01 ~ 2023-12-31
330,815 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
2,468,304 GBP2023-01-01 ~ 2023-12-31
1,402,767 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
20,750,000 GBP2022-12-31
Plant and equipment
345,478 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,095,478 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-44,962 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-44,962 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,490,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
199,358 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
24,439,358 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Buildings
20,750,000 GBP2022-12-31
Plant and equipment
200,143 GBP2022-12-31
Raw materials and consumables
2,057 GBP2023-12-31
2,417 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
497,009 GBP2023-12-31
892,973 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
402,720 GBP2023-12-31
337,146 GBP2022-12-31
Other Debtors
Current
17,689 GBP2023-12-31
19,008 GBP2022-12-31
Prepayments/Accrued Income
Current
38,977 GBP2023-12-31
38,151 GBP2022-12-31
Cash and Cash Equivalents
184,717 GBP2023-12-31
157,770 GBP2022-12-31
Trade Creditors/Trade Payables
Current
92,649 GBP2023-12-31
87,812 GBP2022-12-31
Amounts owed to group undertakings
Current
8,529,642 GBP2023-12-31
8,751,871 GBP2022-12-31
Corporation Tax Payable
Current
49,981 GBP2023-12-31
171,949 GBP2022-12-31
Taxation/Social Security Payable
Current
78,661 GBP2023-12-31
63,868 GBP2022-12-31
Other Creditors
Current
175,459 GBP2023-12-31
147,483 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
21,635 GBP2023-12-31
5,220 GBP2022-12-31
Creditors
Current
8,948,027 GBP2023-12-31
9,228,203 GBP2022-12-31
Net Deferred Tax Liability/Asset
-3,935,632 GBP2023-12-31
-3,062,420 GBP2022-12-31
-2,789,631 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-873,212 GBP2023-01-01 ~ 2023-12-31
-272,789 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-43,954 GBP2023-12-31
-34,702 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31