Average Number of Employees
2392023-01-01 ~ 2023-12-31
2212022-01-01 ~ 2022-12-31
Turnover/Revenue
14,962,990 GBP2023-01-01 ~ 2023-12-31
11,838,072 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,436,732 GBP2023-01-01 ~ 2023-12-31
-7,772,285 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,526,258 GBP2023-01-01 ~ 2023-12-31
4,065,787 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-405,712 GBP2023-01-01 ~ 2023-12-31
-278,438 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,120,746 GBP2023-01-01 ~ 2023-12-31
3,898,060 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,840,301 GBP2023-01-01 ~ 2023-12-31
3,022,376 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
8,030,979 GBP2023-01-01 ~ 2023-12-31
8,958,509 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
50,983,388 GBP2023-12-31
46,209,038 GBP2022-12-31
Fixed Assets - Investments
200 GBP2023-12-31
200 GBP2022-12-31
Fixed Assets
50,983,588 GBP2023-12-31
46,209,238 GBP2022-12-31
Total Inventories
9,442 GBP2023-12-31
13,736 GBP2022-12-31
Debtors
Current
2,792,860 GBP2023-12-31
2,021,256 GBP2022-12-31
Cash at bank and in hand
175,794 GBP2023-12-31
107,430 GBP2022-12-31
Current Assets
2,978,096 GBP2023-12-31
2,142,422 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-21,023,917 GBP2023-12-31
-19,948,576 GBP2022-12-31
Net Current Assets/Liabilities
-18,045,821 GBP2023-12-31
-17,806,154 GBP2022-12-31
Total Assets Less Current Liabilities
32,937,767 GBP2023-12-31
28,403,084 GBP2022-12-31
Net Assets/Liabilities
24,513,759 GBP2023-12-31
21,323,081 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
24,507,759 GBP2023-12-31
21,317,081 GBP2022-12-31
15,380,948 GBP2022-01-01
Retained earnings (accumulated losses)
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Equity
24,513,759 GBP2023-12-31
21,323,081 GBP2022-12-31
15,386,948 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,840,301 GBP2023-01-01 ~ 2023-12-31
3,022,376 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,840,301 GBP2023-01-01 ~ 2023-12-31
3,022,376 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,840,301 GBP2023-01-01 ~ 2023-12-31
-3,022,376 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,840,301 GBP2023-01-01 ~ 2023-12-31
-3,022,376 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,840,301 GBP2023-01-01 ~ 2023-12-31
-3,022,376 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-4,840,301 GBP2023-01-01 ~ 2023-12-31
-3,022,376 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,714 GBP2023-01-01 ~ 2023-12-31
17,610 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,531,722 GBP2023-01-01 ~ 2023-12-31
5,319,265 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
618,071 GBP2023-01-01 ~ 2023-12-31
515,082 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,224,949 GBP2023-01-01 ~ 2023-12-31
5,897,732 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
280,445 GBP2023-01-01 ~ 2023-12-31
99,272 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,120,746 GBP2023-01-01 ~ 2023-12-31
3,898,060 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,280,187 GBP2023-01-01 ~ 2023-12-31
740,631 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
4,840,301 GBP2023-01-01 ~ 2023-12-31
3,022,376 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
45,420,000 GBP2022-12-31
Plant and equipment
1,347,168 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
46,767,168 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-211,012 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-211,012 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
4,254,238 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,113,388 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
50,983,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Buildings
45,420,000 GBP2022-12-31
Plant and equipment
789,038 GBP2022-12-31
Raw materials and consumables
9,442 GBP2023-12-31
13,736 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,663,692 GBP2023-12-31
1,843,833 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
59,651 GBP2023-12-31
49,360 GBP2022-12-31
Other Debtors
Current
32,384 GBP2023-12-31
32,952 GBP2022-12-31
Prepayments/Accrued Income
Current
36,714 GBP2023-12-31
41,570 GBP2022-12-31
Cash and Cash Equivalents
175,794 GBP2023-12-31
107,430 GBP2022-12-31
Trade Creditors/Trade Payables
Current
265,863 GBP2023-12-31
227,855 GBP2022-12-31
Amounts owed to group undertakings
Current
19,957,725 GBP2023-12-31
18,631,814 GBP2022-12-31
Corporation Tax Payable
Current
8,433 GBP2023-12-31
428,910 GBP2022-12-31
Taxation/Social Security Payable
Current
176,094 GBP2023-12-31
126,219 GBP2022-12-31
Other Creditors
Current
448,030 GBP2023-12-31
350,178 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
167,772 GBP2023-12-31
183,600 GBP2022-12-31
Creditors
Current
21,023,917 GBP2023-12-31
19,948,576 GBP2022-12-31
Net Deferred Tax Liability/Asset
-8,424,008 GBP2023-12-31
-7,080,003 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,344,005 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-847,123 GBP2023-12-31
-731,120 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
1.002023-01-01 ~ 2023-12-31