Average Number of Employees
452024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,390,016 GBP2024-12-31
4,535,464 GBP2023-12-31
Total Inventories
38,354 GBP2024-12-31
27,783 GBP2023-12-31
Debtors
Current
75,047 GBP2024-12-31
56,127 GBP2023-12-31
Cash at bank and in hand
405,740 GBP2024-12-31
285,780 GBP2023-12-31
Current Assets
519,141 GBP2024-12-31
369,690 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-702,168 GBP2024-12-31
Net Current Assets/Liabilities
-183,027 GBP2024-12-31
-250,393 GBP2023-12-31
Total Assets Less Current Liabilities
4,206,989 GBP2024-12-31
4,285,071 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-82,828 GBP2024-12-31
Net Assets/Liabilities
4,078,605 GBP2024-12-31
4,127,428 GBP2023-12-31
Equity
Called up share capital
2,190 GBP2024-12-31
2,190 GBP2023-12-31
Share premium
3,152,752 GBP2024-12-31
3,152,752 GBP2023-12-31
Capital redemption reserve
500 GBP2024-12-31
500 GBP2023-12-31
Retained earnings (accumulated losses)
923,163 GBP2024-12-31
971,986 GBP2023-12-31
Equity
4,078,605 GBP2024-12-31
4,127,428 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,416,869 GBP2024-12-31
5,320,517 GBP2023-12-31
Plant and equipment
638,020 GBP2024-12-31
633,775 GBP2023-12-31
Furniture and fittings
203,881 GBP2024-12-31
203,881 GBP2023-12-31
Other
78,311 GBP2024-12-31
78,311 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,337,081 GBP2024-12-31
6,236,484 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
471,270 GBP2023-12-31
Furniture and fittings
176,272 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,701,020 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
9,296 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
207,491 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
38,554 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
38,554 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
519,120 GBP2024-12-31
Furniture and fittings
188,919 GBP2024-12-31
Other
70,608 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,947,065 GBP2024-12-31
Property, Plant & Equipment
Buildings
4,248,451 GBP2024-12-31
4,332,491 GBP2023-12-31
Plant and equipment
118,900 GBP2024-12-31
162,505 GBP2023-12-31
Furniture and fittings
14,962 GBP2024-12-31
27,609 GBP2023-12-31
Other
7,703 GBP2024-12-31
12,859 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
94,787 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
133,341 GBP2023-12-31
Under hire purchased contracts or finance leases
94,787 GBP2024-12-31
133,341 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
22,623 GBP2024-12-31
4,757 GBP2023-12-31
Other Debtors
Current
15,956 GBP2024-12-31
11,372 GBP2023-12-31
Prepayments/Accrued Income
Current
36,468 GBP2024-12-31
39,998 GBP2023-12-31
Bank Borrowings
Current
16,038 GBP2024-12-31
16,038 GBP2023-12-31
Trade Creditors/Trade Payables
Current
87,292 GBP2024-12-31
70,497 GBP2023-12-31
Corporation Tax Payable
Current
3,810 GBP2024-12-31
Taxation/Social Security Payable
Current
72,007 GBP2024-12-31
31,315 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
41,912 GBP2024-12-31
44,324 GBP2023-12-31
Other Creditors
Current
406,844 GBP2024-12-31
384,668 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
74,265 GBP2024-12-31
73,241 GBP2023-12-31
Creditors
Current
702,168 GBP2024-12-31
620,083 GBP2023-12-31
Bank Borrowings
Non-current
16,037 GBP2024-12-31
32,075 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,887 GBP2024-12-31
83,133 GBP2023-12-31
Creditors
Non-current
82,828 GBP2024-12-31
115,208 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
16,038 GBP2024-12-31
Non-current, Between one and two years
16,038 GBP2023-12-31
Between two and five year, Non-current
16,038 GBP2023-12-31
Total Borrowings
32,076 GBP2024-12-31
48,114 GBP2023-12-31
Net Deferred Tax Liability/Asset
-45,556 GBP2024-12-31
-42,435 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,121 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-44,705 GBP2024-12-31
-42,435 GBP2023-12-31
Deferred Tax Liabilities
-45,556 GBP2024-12-31
-42,435 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,750 shares2024-12-31
1,750 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
440 shares2024-12-31
440 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
68,534 GBP2024-12-31
51,235 GBP2023-12-31
Between one and five year
121,865 GBP2024-12-31
97,165 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
190,399 GBP2024-12-31
148,400 GBP2023-12-31