Administrative Expenses
-3,693,729 GBP2024-01-01 ~ 2024-12-31
-3,610,437 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
711 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
91,932 GBP2024-01-01 ~ 2024-12-31
1,047,491 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
98,366 GBP2024-01-01 ~ 2024-12-31
823,334 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
58,410 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
555,625 GBP2024-12-31
584,431 GBP2023-12-31
Investment Property
434,718 GBP2024-12-31
723,804 GBP2023-12-31
Fixed Assets - Investments
103 GBP2024-12-31
104 GBP2023-12-31
Fixed Assets
1,048,856 GBP2024-12-31
1,308,339 GBP2023-12-31
Debtors
2,465,568 GBP2024-12-31
3,674,782 GBP2023-12-31
Cash at bank and in hand
424,275 GBP2024-12-31
566,870 GBP2023-12-31
Current Assets
3,313,410 GBP2024-12-31
4,334,570 GBP2023-12-31
Net Current Assets/Liabilities
-265,034 GBP2024-12-31
379,948 GBP2023-12-31
Total Assets Less Current Liabilities
783,822 GBP2024-12-31
1,688,287 GBP2023-12-31
Net Assets/Liabilities
559,649 GBP2024-12-31
1,385,592 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
559,549 GBP2024-12-31
1,385,492 GBP2023-12-31
1,079,158 GBP2022-12-31
Equity
559,649 GBP2024-12-31
1,385,592 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
98,366 GBP2024-01-01 ~ 2024-12-31
823,334 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-517,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-924,309 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
8,300 GBP2024-01-01 ~ 2024-12-31
9,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
752024-01-01 ~ 2024-12-31
872023-01-01 ~ 2023-12-31
Wages/Salaries
2,422,412 GBP2024-01-01 ~ 2024-12-31
2,423,685 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,613 GBP2024-01-01 ~ 2024-12-31
139,351 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,750,581 GBP2024-01-01 ~ 2024-12-31
2,768,797 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
25,140 GBP2024-01-01 ~ 2024-12-31
12,404 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,230 GBP2024-01-01 ~ 2024-12-31
47,249 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
214,900 GBP2024-12-31
150,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
156,490 GBP2024-12-31
150,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
6,490 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,672,378 GBP2024-12-31
1,457,247 GBP2023-12-31
Motor vehicles
309,322 GBP2024-12-31
309,322 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,981,700 GBP2024-12-31
1,766,569 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,209,345 GBP2024-12-31
1,026,081 GBP2023-12-31
Motor vehicles
216,730 GBP2024-12-31
156,057 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,426,075 GBP2024-12-31
1,182,138 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
183,264 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
60,673 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
243,937 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
463,033 GBP2024-12-31
431,166 GBP2023-12-31
Motor vehicles
92,592 GBP2024-12-31
153,265 GBP2023-12-31
Investment Property - Fair Value Model
434,718 GBP2024-12-31
723,804 GBP2023-12-31
Disposals of Investment Property - Fair Value Model
-289,086 GBP2024-01-01 ~ 2024-12-31
Finished Goods/Goods for Resale
423,567 GBP2024-12-31
92,918 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,941,679 GBP2024-12-31
2,016,341 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
267,307 GBP2024-12-31
535,378 GBP2023-12-31
Other Debtors
Current
200,721 GBP2024-12-31
1,053,084 GBP2023-12-31
Prepayments/Accrued Income
Current
55,861 GBP2024-12-31
69,979 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
151,823 GBP2024-12-31
82,911 GBP2023-12-31
Trade Creditors/Trade Payables
Current
297,775 GBP2024-12-31
253,657 GBP2023-12-31
Amounts owed to group undertakings
Current
1,533,287 GBP2024-12-31
1,843,307 GBP2023-12-31
Corporation Tax Payable
Current
177,686 GBP2024-12-31
219,509 GBP2023-12-31
Other Taxation & Social Security Payable
Current
139,324 GBP2024-12-31
169,212 GBP2023-12-31
Other Creditors
Current
1,275,576 GBP2024-12-31
1,360,578 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,973 GBP2024-12-31
25,448 GBP2023-12-31
Creditors
Current
3,578,444 GBP2024-12-31
3,954,622 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
129,368 GBP2024-12-31
163,660 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
151,823 GBP2024-12-31
82,911 GBP2023-12-31
Minimum gross finance lease payments owing
281,191 GBP2024-12-31
246,571 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30 shares2024-12-31
30 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2024-12-31
25 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
15 shares2024-12-31
15 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4 shares2024-12-31
4 shares2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
462,170 GBP2024-12-31
Between two and five year
1,164,447 GBP2024-12-31
More than five year
74,422 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,701,039 GBP2024-12-31
Equity
Revaluation reserve
0 GBP2023-12-31