Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,451,095 GBP2024-01-01 ~ 2024-12-31
12,525,049 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,693,980 GBP2024-01-01 ~ 2024-12-31
9,230,718 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,757,115 GBP2024-01-01 ~ 2024-12-31
3,294,331 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,530,789 GBP2024-01-01 ~ 2024-12-31
2,331,416 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,257,545 GBP2024-01-01 ~ 2024-12-31
1,024,987 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
28,650 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
555,697 GBP2024-01-01 ~ 2024-12-31
416,929 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
327,492 GBP2024-01-01 ~ 2024-12-31
43,352 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-267,107 GBP2024-01-01 ~ 2024-12-31
-310,170 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
594,599 GBP2024-01-01 ~ 2024-12-31
353,522 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
594,599 GBP2024-01-01 ~ 2024-12-31
353,522 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
14,982,840 GBP2024-12-31
12,649,244 GBP2023-12-31
Debtors
1,002,074 GBP2024-12-31
687,247 GBP2023-12-31
Cash at bank and in hand
377,415 GBP2024-12-31
2,417,467 GBP2023-12-31
Current Assets
1,379,489 GBP2024-12-31
3,104,714 GBP2023-12-31
Creditors
Current
3,469,143 GBP2024-12-31
2,839,176 GBP2023-12-31
Net Current Assets/Liabilities
-2,089,654 GBP2024-12-31
265,538 GBP2023-12-31
Total Assets Less Current Liabilities
12,893,186 GBP2024-12-31
12,914,782 GBP2023-12-31
Net Assets/Liabilities
6,362,556 GBP2024-12-31
5,767,957 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Revaluation reserve
2,956,674 GBP2024-12-31
2,867,312 GBP2023-12-31
2,622,946 GBP2022-12-31
Retained earnings (accumulated losses)
3,395,882 GBP2024-12-31
2,890,645 GBP2023-12-31
2,781,489 GBP2022-12-31
Equity
6,362,556 GBP2024-12-31
5,767,957 GBP2023-12-31
5,414,435 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
505,237 GBP2024-01-01 ~ 2024-12-31
109,156 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,936,370 GBP2024-01-01 ~ 2024-12-31
6,321,879 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
671,375 GBP2024-01-01 ~ 2024-12-31
495,094 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
256,330 GBP2024-01-01 ~ 2024-12-31
207,658 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,864,075 GBP2024-01-01 ~ 2024-12-31
7,024,631 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3332024-01-01 ~ 2024-12-31
2772023-01-01 ~ 2023-12-31
Director Remuneration
52,500 GBP2024-01-01 ~ 2024-12-31
85,417 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
452,738 GBP2024-01-01 ~ 2024-12-31
356,681 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,638 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-17,575 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
81,873 GBP2024-01-01 ~ 2024-12-31
10,838 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
14,699,987 GBP2024-12-31
12,061,252 GBP2023-12-31
Plant and equipment
972,983 GBP2024-12-31
1,015,707 GBP2023-12-31
Furniture and fittings
1,127,217 GBP2024-12-31
1,214,025 GBP2023-12-31
Motor vehicles
526,516 GBP2024-12-31
509,781 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
17,326,703 GBP2024-12-31
14,800,765 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-103,938 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-156,458 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-260,396 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
383,382 GBP2024-12-31
160,070 GBP2023-12-31
Plant and equipment
874,020 GBP2024-12-31
958,470 GBP2023-12-31
Furniture and fittings
849,840 GBP2024-12-31
913,665 GBP2023-12-31
Motor vehicles
236,621 GBP2024-12-31
119,316 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,343,863 GBP2024-12-31
2,151,521 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
223,312 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
19,488 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
92,633 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
117,305 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
452,738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-103,938 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-156,458 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-260,396 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
14,316,605 GBP2024-12-31
11,901,182 GBP2023-12-31
Plant and equipment
98,963 GBP2024-12-31
57,237 GBP2023-12-31
Furniture and fittings
277,377 GBP2024-12-31
300,360 GBP2023-12-31
Motor vehicles
289,895 GBP2024-12-31
390,465 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
379,469 GBP2024-12-31
109,968 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
990 GBP2023-12-31
Other Debtors
Current
576 GBP2024-12-31
2,740 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
238,792 GBP2024-12-31
174,773 GBP2023-12-31
Prepayments/Accrued Income
Current
383,237 GBP2024-12-31
398,776 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,002,074 GBP2024-12-31
687,247 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
249,425 GBP2024-12-31
208,545 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
162,996 GBP2024-12-31
156,004 GBP2023-12-31
Trade Creditors/Trade Payables
Current
644,094 GBP2024-12-31
719,074 GBP2023-12-31
Amounts owed to group undertakings
Current
664,989 GBP2024-12-31
658,042 GBP2023-12-31
Other Taxation & Social Security Payable
Current
184,760 GBP2024-12-31
150,574 GBP2023-12-31
Other Creditors
Current
1,089,034 GBP2024-12-31
594,532 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
473,845 GBP2024-12-31
352,405 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
5,336,111 GBP2024-12-31
5,555,591 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
309,176 GBP2024-12-31
438,784 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
249,425 GBP2024-12-31
208,545 GBP2023-12-31
Non-current, Between one and two years
256,550 GBP2024-12-31
227,518 GBP2023-12-31
Non-current, Between two and five year
5,079,561 GBP2024-12-31
Between two and five year, Non-current
5,328,073 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
472,172 GBP2024-12-31
594,788 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
885,343 GBP2024-12-31
1,152,450 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
594,599 GBP2024-01-01 ~ 2024-12-31