Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,525,049 GBP2023-01-01 ~ 2023-12-31
9,791,894 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,230,718 GBP2023-01-01 ~ 2023-12-31
7,922,113 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,294,331 GBP2023-01-01 ~ 2023-12-31
1,869,781 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,389,674 GBP2023-01-01 ~ 2023-12-31
1,676,829 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
966,729 GBP2023-01-01 ~ 2023-12-31
497,867 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
416,929 GBP2023-01-01 ~ 2023-12-31
294,379 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
43,352 GBP2023-01-01 ~ 2023-12-31
82,995 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-310,170 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
353,522 GBP2023-01-01 ~ 2023-12-31
82,995 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
353,522 GBP2023-01-01 ~ 2023-12-31
3,484,080 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
12,649,244 GBP2023-12-31
11,972,238 GBP2022-12-31
Debtors
687,247 GBP2023-12-31
528,487 GBP2022-12-31
Cash at bank and in hand
2,417,467 GBP2023-12-31
309,086 GBP2022-12-31
Current Assets
3,104,714 GBP2023-12-31
837,573 GBP2022-12-31
Creditors
Current
2,839,176 GBP2023-12-31
2,720,034 GBP2022-12-31
Net Current Assets/Liabilities
265,538 GBP2023-12-31
-1,882,461 GBP2022-12-31
Total Assets Less Current Liabilities
12,914,782 GBP2023-12-31
10,089,777 GBP2022-12-31
Net Assets/Liabilities
5,767,957 GBP2023-12-31
5,414,435 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Revaluation reserve
2,867,312 GBP2023-12-31
2,622,946 GBP2022-12-31
Retained earnings (accumulated losses)
2,890,645 GBP2023-12-31
2,781,489 GBP2022-12-31
1,965,355 GBP2021-12-31
Equity
5,767,957 GBP2023-12-31
5,414,435 GBP2022-12-31
1,975,355 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-45,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-45,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
109,156 GBP2023-01-01 ~ 2023-12-31
861,134 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,321,879 GBP2023-01-01 ~ 2023-12-31
5,656,326 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
495,094 GBP2023-01-01 ~ 2023-12-31
467,494 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
207,658 GBP2023-01-01 ~ 2023-12-31
191,687 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,024,631 GBP2023-01-01 ~ 2023-12-31
6,315,507 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2772023-01-01 ~ 2023-12-31
2662022-01-01 ~ 2022-12-31
Director Remuneration
85,417 GBP2023-01-01 ~ 2023-12-31
95,429 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
356,681 GBP2023-01-01 ~ 2023-12-31
108,529 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-17,575 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
10,838 GBP2023-01-01 ~ 2023-12-31
15,769 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
12,061,252 GBP2023-12-31
11,625,000 GBP2022-12-31
Plant and equipment
1,015,707 GBP2023-12-31
995,146 GBP2022-12-31
Furniture and fittings
1,214,025 GBP2023-12-31
1,131,500 GBP2022-12-31
Motor vehicles
509,781 GBP2023-12-31
176,452 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,800,765 GBP2023-12-31
13,928,098 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-35,478 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-102,120 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,422 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-161,020 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
958,470 GBP2023-12-31
965,942 GBP2022-12-31
Furniture and fittings
913,665 GBP2023-12-31
936,247 GBP2022-12-31
Motor vehicles
119,316 GBP2023-12-31
53,671 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,151,521 GBP2023-12-31
1,955,860 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
160,070 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
28,006 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
79,538 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
89,067 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
356,681 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-35,478 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-102,120 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,422 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-161,020 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
160,070 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
11,901,182 GBP2023-12-31
11,625,000 GBP2022-12-31
Plant and equipment
57,237 GBP2023-12-31
29,204 GBP2022-12-31
Furniture and fittings
300,360 GBP2023-12-31
195,253 GBP2022-12-31
Motor vehicles
390,465 GBP2023-12-31
122,781 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
109,968 GBP2023-12-31
172,633 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
990 GBP2023-12-31
3,984 GBP2022-12-31
Other Debtors
Current
2,740 GBP2023-12-31
21,046 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
174,773 GBP2023-12-31
Prepayments/Accrued Income
Current
398,776 GBP2023-12-31
330,824 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
687,247 GBP2023-12-31
528,487 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
208,545 GBP2023-12-31
88,026 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
156,004 GBP2023-12-31
40,110 GBP2022-12-31
Trade Creditors/Trade Payables
Current
719,074 GBP2023-12-31
766,194 GBP2022-12-31
Amounts owed to group undertakings
Current
658,042 GBP2023-12-31
397,978 GBP2022-12-31
Corporation Tax Payable
Current
119,830 GBP2022-12-31
Other Taxation & Social Security Payable
Current
150,574 GBP2023-12-31
425,247 GBP2022-12-31
Other Creditors
Current
594,532 GBP2023-12-31
574,846 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
352,405 GBP2023-12-31
275,762 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,555,591 GBP2023-12-31
3,119,472 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
438,784 GBP2023-12-31
110,825 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
5,328,073 GBP2023-12-31
518,253 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
438,784 GBP2023-12-31
110,825 GBP2022-12-31
hire purchase agreements
594,788 GBP2023-12-31
150,935 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,152,450 GBP2023-12-31
1,445,045 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
353,522 GBP2023-01-01 ~ 2023-12-31