Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Turnover/Revenue
1,716,485 GBP2024-01-01 ~ 2024-12-31
2,964,902 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-792,908 GBP2024-01-01 ~ 2024-12-31
-693,245 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
923,577 GBP2024-01-01 ~ 2024-12-31
2,271,657 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-157,439 GBP2024-01-01 ~ 2024-12-31
-179,218 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
766,138 GBP2024-01-01 ~ 2024-12-31
2,092,439 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
81,275 GBP2024-01-01 ~ 2024-12-31
82,639 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
747,502 GBP2024-01-01 ~ 2024-12-31
2,039,654 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,819,513 GBP2024-12-31
2,720,356 GBP2023-12-31
2,741,819 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,099,157 GBP2024-01-01 ~ 2024-12-31
1,356,537 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,378,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,352,486 GBP2024-12-31
2,705,358 GBP2023-12-31
Fixed Assets
2,352,486 GBP2024-12-31
2,705,358 GBP2023-12-31
Debtors
Current
3,682,178 GBP2024-12-31
3,381,917 GBP2023-12-31
Cash at bank and in hand
850,752 GBP2024-12-31
593,491 GBP2023-12-31
Current Assets
4,532,930 GBP2024-12-31
3,975,408 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-913,357 GBP2024-12-31
Net Current Assets/Liabilities
3,619,573 GBP2024-12-31
2,783,792 GBP2023-12-31
Total Assets Less Current Liabilities
5,972,059 GBP2024-12-31
5,489,150 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,327,839 GBP2023-12-31
Net Assets/Liabilities
3,819,613 GBP2024-12-31
2,720,456 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
3,819,613 GBP2024-12-31
2,720,456 GBP2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-55,588 GBP2024-01-01 ~ 2024-12-31
-50,838 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
186,876 GBP2024-01-01 ~ 2024-12-31
479,611 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,378,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,057,451 GBP2024-12-31
7,057,451 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,352,093 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
352,872 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,704,965 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
2,352,486 GBP2024-12-31
2,705,358 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
81,117 GBP2024-12-31
97,607 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,999,761 GBP2024-12-31
3,039,427 GBP2023-12-31
Prepayments/Accrued Income
Current
153,811 GBP2024-12-31
244,883 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
447,489 GBP2024-12-31
Cash and Cash Equivalents
850,752 GBP2024-12-31
593,491 GBP2023-12-31
Bank Borrowings
Current
558,049 GBP2024-12-31
529,245 GBP2023-12-31
Trade Creditors/Trade Payables
Current
15,894 GBP2024-12-31
29,350 GBP2023-12-31
Amounts owed to group undertakings
Current
185,976 GBP2024-12-31
190,776 GBP2023-12-31
Corporation Tax Payable
Current
39,380 GBP2024-12-31
335,447 GBP2023-12-31
Taxation/Social Security Payable
Current
17,126 GBP2024-12-31
58,609 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
96,932 GBP2024-12-31
48,189 GBP2023-12-31
Creditors
Current
913,357 GBP2024-12-31
1,191,616 GBP2023-12-31
Bank Borrowings
Non-current
1,767,179 GBP2024-12-31
2,327,839 GBP2023-12-31
Creditors
Non-current
1,767,179 GBP2024-12-31
2,327,839 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
558,049 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
558,049 GBP2024-12-31
Total Borrowings
2,325,228 GBP2024-12-31
2,857,084 GBP2023-12-31
Net Deferred Tax Liability/Asset
-385,267 GBP2024-12-31
-440,855 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
55,588 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-385,267 GBP2024-12-31
-440,855 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
38,210 GBP2024-12-31
38,210 GBP2023-12-31
Between one and five year
158,125 GBP2024-12-31
159,934 GBP2023-12-31
More than five year
301,744 GBP2024-12-31
352,234 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
498,079 GBP2024-12-31
550,378 GBP2023-12-31