Average Number of Employees
162024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,879,316 GBP2024-12-31
1,959,323 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
1,879,416 GBP2024-12-31
1,959,423 GBP2023-12-31
Total Inventories
1,636,000 GBP2024-12-31
1,642,000 GBP2023-12-31
Debtors
Current
1,218,190 GBP2024-12-31
1,641,440 GBP2023-12-31
Cash at bank and in hand
4,098,399 GBP2024-12-31
3,035,175 GBP2023-12-31
Current Assets
6,952,589 GBP2024-12-31
6,318,615 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,913,680 GBP2024-12-31
-1,893,905 GBP2023-12-31
Net Current Assets/Liabilities
5,038,909 GBP2024-12-31
4,424,710 GBP2023-12-31
Total Assets Less Current Liabilities
6,918,325 GBP2024-12-31
6,384,133 GBP2023-12-31
Equity
Called up share capital
35,340 GBP2024-12-31
35,340 GBP2023-12-31
35,340 GBP2023-01-01
Share premium
251,148 GBP2024-12-31
251,148 GBP2023-12-31
251,148 GBP2023-01-01
Revaluation reserve
809,373 GBP2024-12-31
809,373 GBP2023-12-31
809,373 GBP2023-01-01
Capital redemption reserve
43,820 GBP2024-12-31
43,820 GBP2023-12-31
43,820 GBP2023-01-01
Retained earnings (accumulated losses)
5,550,309 GBP2024-12-31
4,950,384 GBP2023-12-31
4,400,448 GBP2023-01-01
Equity
6,689,990 GBP2024-12-31
6,090,065 GBP2023-12-31
5,540,129 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
699,925 GBP2024-01-01 ~ 2024-12-31
749,936 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
699,925 GBP2024-01-01 ~ 2024-12-31
749,936 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2024-01-01 ~ 2024-12-31
-200,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
-200,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,384,715 GBP2024-12-31
1,384,715 GBP2023-12-31
Plant and equipment
192,973 GBP2024-12-31
192,973 GBP2023-12-31
Motor vehicles
1,377,878 GBP2024-12-31
1,433,179 GBP2023-12-31
Furniture and fittings
28,177 GBP2024-12-31
28,177 GBP2023-12-31
Computers
32,675 GBP2024-12-31
27,575 GBP2023-12-31
Other
567,629 GBP2024-12-31
506,450 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,584,047 GBP2024-12-31
3,573,069 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-86,399 GBP2024-01-01 ~ 2024-12-31
Other
-11,977 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-98,376 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
136,381 GBP2023-12-31
Motor vehicles
1,003,927 GBP2023-12-31
Furniture and fittings
25,881 GBP2023-12-31
Computers
26,565 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,613,747 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
122,295 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
8,008 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
24,158 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
32,166 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-62,479 GBP2024-01-01 ~ 2024-12-31
Other
-998 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,477 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
150,530 GBP2024-12-31
Motor vehicles
1,050,556 GBP2024-12-31
Furniture and fittings
26,340 GBP2024-12-31
Computers
27,787 GBP2024-12-31
Other
449,518 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,704,731 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,384,715 GBP2024-12-31
1,384,715 GBP2023-12-31
Plant and equipment
42,443 GBP2024-12-31
56,592 GBP2023-12-31
Motor vehicles
327,322 GBP2024-12-31
429,253 GBP2023-12-31
Furniture and fittings
1,837 GBP2024-12-31
2,296 GBP2023-12-31
Computers
4,888 GBP2024-12-31
1,010 GBP2023-12-31
Other
118,111 GBP2024-12-31
85,457 GBP2023-12-31
Raw materials and consumables
1,636,000 GBP2024-12-31
1,642,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
881,025 GBP2024-12-31
1,209,266 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
288,022 GBP2024-12-31
337,119 GBP2023-12-31
Other Debtors
Current
18,096 GBP2024-12-31
69,161 GBP2023-12-31
Prepayments/Accrued Income
Current
31,047 GBP2024-12-31
25,894 GBP2023-12-31
Trade Creditors/Trade Payables
Current
846,247 GBP2024-12-31
691,289 GBP2023-12-31
Amounts owed to group undertakings
Current
69,442 GBP2024-12-31
125,342 GBP2023-12-31
Corporation Tax Payable
Current
154,270 GBP2024-12-31
102,270 GBP2023-12-31
Taxation/Social Security Payable
Current
72,819 GBP2024-12-31
53,787 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
38,538 GBP2024-12-31
59,470 GBP2023-12-31
Other Creditors
Current
128,718 GBP2024-12-31
113,033 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
603,646 GBP2024-12-31
748,714 GBP2023-12-31
Creditors
Current
1,913,680 GBP2024-12-31
1,893,905 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,863 GBP2024-12-31
48,595 GBP2023-12-31
Net Deferred Tax Liability/Asset
225,472 GBP2024-12-31
245,473 GBP2023-12-31
209,149 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,001 GBP2024-01-01 ~ 2024-12-31
36,324 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
123,652 GBP2024-12-31
143,653 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,340 shares2024-12-31
35,340 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31