Average Number of Employees
852023-01-01 ~ 2023-12-31
952022-01-01 ~ 2022-12-31
Turnover/Revenue
5,328,323 GBP2023-01-01 ~ 2023-12-31
4,749,104 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,470,479 GBP2023-01-01 ~ 2023-12-31
-3,455,716 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,857,844 GBP2023-01-01 ~ 2023-12-31
1,293,388 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-103,565 GBP2023-01-01 ~ 2023-12-31
-326,277 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,754,279 GBP2023-01-01 ~ 2023-12-31
1,032,239 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,725,472 GBP2023-01-01 ~ 2023-12-31
714,969 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,069,688 GBP2023-01-01 ~ 2023-12-31
706,576 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
22,189,066 GBP2023-12-31
20,375,426 GBP2022-12-31
Fixed Assets
22,189,066 GBP2023-12-31
20,375,426 GBP2022-12-31
Total Inventories
8,859 GBP2023-12-31
5,039 GBP2022-12-31
Debtors
Current
812,918 GBP2023-12-31
659,188 GBP2022-12-31
Cash at bank and in hand
239,467 GBP2023-12-31
98,495 GBP2022-12-31
Current Assets
1,061,244 GBP2023-12-31
762,722 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-11,642,742 GBP2023-12-31
-11,351,675 GBP2022-12-31
Net Current Assets/Liabilities
-10,581,498 GBP2023-12-31
-10,588,953 GBP2022-12-31
Total Assets Less Current Liabilities
11,607,568 GBP2023-12-31
9,786,473 GBP2022-12-31
Net Assets/Liabilities
8,723,724 GBP2023-12-31
7,379,508 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Revaluation reserve
8,717,724 GBP2023-12-31
7,373,508 GBP2022-12-31
7,381,901 GBP2022-01-01
Retained earnings (accumulated losses)
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Equity
8,723,724 GBP2023-12-31
7,379,508 GBP2022-12-31
7,387,901 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,725,472 GBP2023-01-01 ~ 2023-12-31
714,969 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,725,472 GBP2023-01-01 ~ 2023-12-31
714,969 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,725,472 GBP2023-01-01 ~ 2023-12-31
-714,969 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,725,472 GBP2023-01-01 ~ 2023-12-31
-714,969 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,725,472 GBP2023-01-01 ~ 2023-12-31
-714,969 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,725,472 GBP2023-01-01 ~ 2023-12-31
-714,969 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,430 GBP2023-01-01 ~ 2023-12-31
7,830 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,290,294 GBP2023-01-01 ~ 2023-12-31
2,448,963 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
224,531 GBP2023-01-01 ~ 2023-12-31
232,493 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,545,877 GBP2023-01-01 ~ 2023-12-31
2,719,307 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,807 GBP2023-01-01 ~ 2023-12-31
145,099 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,754,279 GBP2023-01-01 ~ 2023-12-31
1,032,239 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
438,570 GBP2023-01-01 ~ 2023-12-31
196,125 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,725,472 GBP2023-01-01 ~ 2023-12-31
714,969 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
21,790,000 GBP2023-12-31
19,970,000 GBP2022-12-31
Plant and equipment
692,007 GBP2023-12-31
648,072 GBP2022-12-31
Motor vehicles
2,400 GBP2023-12-31
2,400 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
22,484,407 GBP2023-12-31
20,620,472 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-34,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-34,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,792,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
242,646 GBP2022-12-31
Motor vehicles
2,400 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
245,046 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
75,876 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
75,876 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-25,581 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-25,581 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
292,941 GBP2023-12-31
Motor vehicles
2,400 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
295,341 GBP2023-12-31
Property, Plant & Equipment
Buildings
21,790,000 GBP2023-12-31
19,970,000 GBP2022-12-31
Plant and equipment
399,066 GBP2023-12-31
405,426 GBP2022-12-31
Finished Goods/Goods for Resale
8,859 GBP2023-12-31
5,039 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
493,641 GBP2023-12-31
363,155 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
197,543 GBP2023-12-31
247,154 GBP2022-12-31
Other Debtors
Current
111,780 GBP2023-12-31
28,292 GBP2022-12-31
Prepayments/Accrued Income
Current
9,954 GBP2023-12-31
20,587 GBP2022-12-31
Cash and Cash Equivalents
239,467 GBP2023-12-31
98,495 GBP2022-12-31
Trade Creditors/Trade Payables
Current
62,609 GBP2023-12-31
110,584 GBP2022-12-31
Amounts owed to group undertakings
Current
11,343,016 GBP2023-12-31
10,951,326 GBP2022-12-31
Corporation Tax Payable
Current
36,455 GBP2022-12-31
Taxation/Social Security Payable
Current
59,525 GBP2023-12-31
52,087 GBP2022-12-31
Other Creditors
Current
141,712 GBP2023-12-31
150,203 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
35,880 GBP2023-12-31
51,020 GBP2022-12-31
Creditors
Current
11,642,742 GBP2023-12-31
11,351,675 GBP2022-12-31
Net Deferred Tax Liability/Asset
-2,883,844 GBP2023-12-31
-2,406,965 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-476,879 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-534,423 GBP2023-12-31
-505,614 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.000002023-01-01 ~ 2023-12-31