Cost of Sales
-13,746,167 GBP2023-01-01 ~ 2023-12-31
-12,972,655 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,402,516 GBP2023-01-01 ~ 2023-12-31
-3,093,892 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
86,029 GBP2023-01-01 ~ 2023-12-31
5,043,657 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,480,628 GBP2023-01-01 ~ 2023-12-31
6,928,873 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,850,039 GBP2023-01-01 ~ 2023-12-31
6,547,995 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,850,039 GBP2023-01-01 ~ 2023-12-31
6,547,995 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,308,146 GBP2023-12-31
2,398,741 GBP2022-12-31
Fixed Assets - Investments
17,173,159 GBP2023-12-31
16,610,159 GBP2022-12-31
Fixed Assets
19,481,305 GBP2023-12-31
19,008,900 GBP2022-12-31
Debtors
1,723,927 GBP2023-12-31
1,759,677 GBP2022-12-31
Cash at bank and in hand
1,963,769 GBP2023-12-31
2,837,553 GBP2022-12-31
Current Assets
8,173,953 GBP2023-12-31
8,003,566 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,442,550 GBP2023-12-31
-2,641,577 GBP2022-12-31
Net Current Assets/Liabilities
6,731,403 GBP2023-12-31
5,361,989 GBP2022-12-31
Total Assets Less Current Liabilities
26,212,708 GBP2023-12-31
24,370,889 GBP2022-12-31
Net Assets/Liabilities
26,050,995 GBP2023-12-31
24,200,956 GBP2022-12-31
Equity
Called up share capital
15,003,073 GBP2023-12-31
15,003,073 GBP2022-12-31
15,003,073 GBP2021-12-31
Revaluation reserve
722,847 GBP2023-12-31
722,847 GBP2022-12-31
722,847 GBP2021-12-31
Retained earnings (accumulated losses)
10,325,075 GBP2023-12-31
8,475,036 GBP2022-12-31
7,955,157 GBP2021-12-31
Equity
26,050,995 GBP2023-12-31
24,200,956 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,850,039 GBP2023-01-01 ~ 2023-12-31
6,547,995 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,028,116 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
312022-01-01 ~ 2022-12-31
Wages/Salaries
1,374,354 GBP2023-01-01 ~ 2023-12-31
1,278,979 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,988 GBP2023-01-01 ~ 2023-12-31
99,365 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,635,311 GBP2023-01-01 ~ 2023-12-31
1,537,588 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,221 GBP2023-01-01 ~ 2023-12-31
818 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,521,865 GBP2023-12-31
2,521,865 GBP2022-12-31
Plant and equipment
254,634 GBP2023-12-31
250,242 GBP2022-12-31
Furniture and fittings
466,523 GBP2023-12-31
439,673 GBP2022-12-31
Computers
237,967 GBP2023-12-31
237,967 GBP2022-12-31
Motor vehicles
69,775 GBP2023-12-31
69,775 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,550,764 GBP2023-12-31
3,519,522 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
523,992 GBP2023-12-31
473,992 GBP2022-12-31
Plant and equipment
248,911 GBP2023-12-31
246,819 GBP2022-12-31
Furniture and fittings
351,875 GBP2023-12-31
329,320 GBP2022-12-31
Computers
65,413 GBP2023-12-31
35,667 GBP2022-12-31
Motor vehicles
52,427 GBP2023-12-31
34,983 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,242,618 GBP2023-12-31
1,120,781 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
50,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
2,092 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,555 GBP2023-01-01 ~ 2023-12-31
Computers
29,746 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
17,444 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,837 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,997,873 GBP2023-12-31
2,047,873 GBP2022-12-31
Plant and equipment
5,723 GBP2023-12-31
3,423 GBP2022-12-31
Furniture and fittings
114,648 GBP2023-12-31
110,353 GBP2022-12-31
Computers
172,554 GBP2023-12-31
202,300 GBP2022-12-31
Motor vehicles
17,348 GBP2023-12-31
34,792 GBP2022-12-31
Amounts invested in assets
Non-current
17,173,159 GBP2023-12-31
16,610,159 GBP2022-12-31
Finished Goods/Goods for Resale
4,486,257 GBP2023-12-31
3,406,336 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,527,773 GBP2023-12-31
1,597,895 GBP2022-12-31
Other Debtors
Current
82,004 GBP2023-12-31
40,195 GBP2022-12-31
Prepayments/Accrued Income
Current
114,150 GBP2023-12-31
121,587 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,723,927 GBP2023-12-31
1,759,677 GBP2022-12-31
Trade Creditors/Trade Payables
Current
194,502 GBP2023-12-31
113,114 GBP2022-12-31
Amounts owed to group undertakings
Current
764,044 GBP2023-12-31
1,917,992 GBP2022-12-31
Corporation Tax Payable
Current
291,810 GBP2023-12-31
131,652 GBP2022-12-31
Other Taxation & Social Security Payable
Current
40,677 GBP2023-12-31
277,596 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
151,517 GBP2023-12-31
201,223 GBP2022-12-31
Creditors
Current
1,442,550 GBP2023-12-31
2,641,577 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,409 GBP2023-12-31
33,996 GBP2022-12-31
Between two and five year
51,321 GBP2023-12-31
33,073 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
106,730 GBP2023-12-31
67,069 GBP2022-12-31