Cost of Sales
-14,263,059 GBP2024-01-01 ~ 2024-12-31
-11,302,054 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,279,200 GBP2024-01-01 ~ 2024-12-31
-2,802,820 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-412,771 GBP2024-01-01 ~ 2024-12-31
4,598,435 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
429,628 GBP2024-01-01 ~ 2024-12-31
3,992,261 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
16,656,013 GBP2024-12-31
16,156,903 GBP2023-12-31
Debtors
5,567,520 GBP2024-12-31
6,092,979 GBP2023-12-31
Cash at bank and in hand
1,442,596 GBP2024-12-31
3,927,148 GBP2023-12-31
Current Assets
7,710,179 GBP2024-12-31
10,757,744 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,165,559 GBP2024-12-31
Net Current Assets/Liabilities
5,544,620 GBP2024-12-31
7,160,598 GBP2023-12-31
Total Assets Less Current Liabilities
22,200,633 GBP2024-12-31
23,317,501 GBP2023-12-31
Net Assets/Liabilities
7,839,968 GBP2024-12-31
8,870,071 GBP2023-12-31
Equity
Called up share capital
1,800,021 GBP2024-12-31
1,800,021 GBP2023-12-31
1,800,021 GBP2022-12-31
Retained earnings (accumulated losses)
6,039,947 GBP2024-12-31
7,070,050 GBP2023-12-31
4,811,142 GBP2022-12-31
Equity
7,839,968 GBP2024-12-31
8,870,071 GBP2023-12-31
6,611,163 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
429,628 GBP2024-01-01 ~ 2024-12-31
3,992,261 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,733,353 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,459,731 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,350 GBP2024-01-01 ~ 2024-12-31
17,550 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
202024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Wages/Salaries
854,360 GBP2024-01-01 ~ 2024-12-31
709,816 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,839 GBP2024-01-01 ~ 2024-12-31
21,243 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
961,324 GBP2024-01-01 ~ 2024-12-31
798,989 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-567,984 GBP2024-01-01 ~ 2024-12-31
146,704 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,068,420 GBP2024-12-31
268,342 GBP2023-12-31
Plant and equipment
23,615,384 GBP2024-12-31
23,484,553 GBP2023-12-31
Furniture and fittings
235,736 GBP2024-12-31
235,736 GBP2023-12-31
Computers
36,312 GBP2024-12-31
35,102 GBP2023-12-31
Motor vehicles
35,400 GBP2024-12-31
35,400 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
27,768,516 GBP2024-12-31
25,840,719 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,780,370 GBP2024-12-31
9,450,675 GBP2023-12-31
Furniture and fittings
154,798 GBP2024-12-31
129,691 GBP2023-12-31
Computers
30,417 GBP2024-12-31
25,088 GBP2023-12-31
Motor vehicles
35,400 GBP2024-12-31
35,400 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,112,503 GBP2024-12-31
9,683,816 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,329,695 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
25,107 GBP2024-01-01 ~ 2024-12-31
Computers
5,329 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,428,687 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,956,902 GBP2024-12-31
Plant and equipment
12,835,014 GBP2024-12-31
14,033,878 GBP2023-12-31
Furniture and fittings
80,938 GBP2024-12-31
106,045 GBP2023-12-31
Computers
5,895 GBP2024-12-31
10,014 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Land and buildings, Owned/Freehold
225,380 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
31,871 GBP2024-12-31
58,454 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
901,424 GBP2024-12-31
811,601 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
123,717 GBP2024-12-31
256,640 GBP2023-12-31
Other Debtors
Current
214,591 GBP2024-12-31
500,681 GBP2023-12-31
Prepayments/Accrued Income
Current
4,295,917 GBP2024-12-31
4,465,603 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,567,520 GBP2024-12-31
Amounts falling due within one year, Current
6,092,979 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,118,675 GBP2024-12-31
1,170,593 GBP2023-12-31
Amounts owed to group undertakings
Current
131,961 GBP2024-12-31
2,058,118 GBP2023-12-31
Other Taxation & Social Security Payable
Current
27,861 GBP2024-12-31
20,706 GBP2023-12-31
Other Creditors
Current
37,590 GBP2024-12-31
38,696 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
849,472 GBP2024-12-31
309,033 GBP2023-12-31
Creditors
Current
2,165,559 GBP2024-12-31
3,597,146 GBP2023-12-31
Amounts owed to group undertakings
Non-current
12,349,652 GBP2024-12-31
11,794,559 GBP2023-12-31
Creditors
Non-current
12,983,741 GBP2024-12-31
12,502,522 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
1,800,021 shares2024-12-31
1,800,021 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,564 GBP2024-12-31
63,564 GBP2023-12-31
Between two and five year
254,256 GBP2024-12-31
254,256 GBP2023-12-31
More than five year
991,424 GBP2024-12-31
1,055,162 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,309,244 GBP2024-12-31
1,372,982 GBP2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,306,753 GBP2024-01-01 ~ 2024-12-31
1,249,427 GBP2023-01-01 ~ 2023-12-31