Turnover/Revenue
20,358,045 GBP2024-01-01 ~ 2024-12-31
20,613,361 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,109,070 GBP2024-01-01 ~ 2024-12-31
-6,816,176 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
13,248,975 GBP2024-01-01 ~ 2024-12-31
13,797,185 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,778,150 GBP2024-01-01 ~ 2024-12-31
-7,118,260 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
7,858,322 GBP2024-01-01 ~ 2024-12-31
8,145,102 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
337,787 GBP2024-01-01 ~ 2024-12-31
365,030 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,474,963 GBP2024-01-01 ~ 2024-12-31
-3,344,867 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,721,146 GBP2024-01-01 ~ 2024-12-31
5,165,265 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
13,325,974 GBP2024-12-31
9,953,458 GBP2023-12-31
7,174,802 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,372,516 GBP2024-01-01 ~ 2024-12-31
3,818,604 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-12,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
28,889,838 GBP2024-12-31
29,135,296 GBP2023-12-31
Total Inventories
268,678 GBP2024-12-31
243,685 GBP2023-12-31
Debtors
Current
32,344,070 GBP2024-12-31
31,717,478 GBP2023-12-31
Cash at bank and in hand
12,313,716 GBP2024-12-31
6,368,242 GBP2023-12-31
Current Assets
44,926,464 GBP2024-12-31
38,329,405 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-53,145,768 GBP2024-12-31
Net Current Assets/Liabilities
-8,219,304 GBP2024-12-31
32,681,253 GBP2023-12-31
Total Assets Less Current Liabilities
20,670,534 GBP2024-12-31
61,816,549 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-44,518,531 GBP2023-12-31
Net Assets/Liabilities
13,375,974 GBP2024-12-31
10,003,458 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Equity
13,375,974 GBP2024-12-31
10,003,458 GBP2023-12-31
Profit/Loss
3,372,516 GBP2024-01-01 ~ 2024-12-31
3,818,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
740,709 GBP2024-01-01 ~ 2024-12-31
740,709 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
12,313,716 GBP2024-12-31
6,368,242 GBP2023-12-31
12,486,584 GBP2023-01-01
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,827,853 GBP2024-01-01 ~ 2024-12-31
1,710,172 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
220,059 GBP2024-01-01 ~ 2024-12-31
203,612 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,047,912 GBP2024-01-01 ~ 2024-12-31
1,913,784 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,220 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,180,287 GBP2024-01-01 ~ 2024-12-31
1,214,870 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
12,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
41,696,953 GBP2024-12-31
41,696,953 GBP2023-12-31
Plant and equipment
12,179,470 GBP2024-12-31
12,179,470 GBP2023-12-31
Furniture and fittings
3,418,134 GBP2024-12-31
3,418,134 GBP2023-12-31
Office equipment
202,146 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
57,789,808 GBP2024-12-31
57,496,703 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-202,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
12,179,470 GBP2023-12-31
Furniture and fittings
3,418,134 GBP2023-12-31
Office equipment
202,146 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
28,361,407 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
740,709 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-202,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,179,470 GBP2024-12-31
Furniture and fittings
3,418,134 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
28,899,970 GBP2024-12-31
Property, Plant & Equipment
Buildings
28,394,587 GBP2024-12-31
29,135,296 GBP2023-12-31
Finished Goods/Goods for Resale
268,678 GBP2024-12-31
243,685 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
681,023 GBP2024-12-31
636,923 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
31,350,543 GBP2024-12-31
30,812,309 GBP2023-12-31
Other Debtors
Current
68,094 GBP2024-12-31
36,128 GBP2023-12-31
Prepayments/Accrued Income
Current
244,410 GBP2024-12-31
232,118 GBP2023-12-31
Bank Borrowings
Current
44,518,531 GBP2024-12-31
400,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
304,496 GBP2024-12-31
315,640 GBP2023-12-31
Amounts owed to group undertakings
Current
3,945,931 GBP2024-12-31
2,061,217 GBP2023-12-31
Corporation Tax Payable
Current
1,418,289 GBP2024-12-31
842,690 GBP2023-12-31
Taxation/Social Security Payable
Current
1,587,727 GBP2024-12-31
739,852 GBP2023-12-31
Other Creditors
Current
347,780 GBP2024-12-31
365,711 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,023,014 GBP2024-12-31
923,042 GBP2023-12-31
Creditors
Current
53,145,768 GBP2024-12-31
5,648,152 GBP2023-12-31
Bank Borrowings
Non-current
44,518,531 GBP2023-12-31
Current, Amounts falling due within one year
44,518,531 GBP2024-12-31
Between two and five year, Non-current
44,518,531 GBP2023-12-31
Total Borrowings
44,518,531 GBP2024-12-31
44,918,531 GBP2023-12-31
Net Deferred Tax Liability/Asset
7,294,560 GBP2024-12-31
7,294,560 GBP2023-12-31
7,317,780 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,220 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-176,798 GBP2024-12-31
-176,798 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
50,000 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
245,000 GBP2024-12-31
620,000 GBP2023-12-31
Between one and five year
480,000 GBP2024-12-31
605,000 GBP2023-12-31
More than five year
380,000 GBP2024-12-31
500,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,105,000 GBP2024-12-31
1,725,000 GBP2023-12-31
Amounts Owed By Related Parties
31,350,544 GBP2024-12-31
Amounts Owed to Related Parties
3,945,931 GBP2024-12-31
2,063,217 GBP2023-12-31
3,798,438 GBP2023-01-01