Property, Plant & Equipment
2,171,367 GBP2024-12-31
2,065,954 GBP2023-12-31
Fixed Assets - Investments
5,125,471 GBP2024-12-31
5,125,471 GBP2023-12-31
Fixed Assets
7,296,838 GBP2024-12-31
7,191,425 GBP2023-12-31
Total Inventories
431,141 GBP2024-12-31
404,022 GBP2023-12-31
Debtors
1,712,110 GBP2024-12-31
1,503,914 GBP2023-12-31
Cash at bank and in hand
963,768 GBP2024-12-31
650,025 GBP2023-12-31
Current Assets
3,107,019 GBP2024-12-31
2,557,961 GBP2023-12-31
Creditors
Current
1,602,510 GBP2024-12-31
1,354,057 GBP2023-12-31
Net Current Assets/Liabilities
1,504,509 GBP2024-12-31
1,203,904 GBP2023-12-31
Total Assets Less Current Liabilities
8,801,347 GBP2024-12-31
8,395,329 GBP2023-12-31
Net Assets/Liabilities
7,768,358 GBP2024-12-31
7,068,986 GBP2023-12-31
Equity
Called up share capital
1,365,001 GBP2024-12-31
1,365,001 GBP2023-12-31
Retained earnings (accumulated losses)
6,403,357 GBP2024-12-31
5,703,985 GBP2023-12-31
Equity
7,768,358 GBP2024-12-31
7,068,986 GBP2023-12-31
Average Number of Employees
442024-01-01 ~ 2024-12-31
422023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,080,920 GBP2024-12-31
2,080,920 GBP2023-12-31
Plant and equipment
2,877,569 GBP2024-12-31
2,709,420 GBP2023-12-31
Motor vehicles
45,750 GBP2024-12-31
53,105 GBP2023-12-31
Computers
119,748 GBP2024-12-31
79,664 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,123,987 GBP2024-12-31
4,923,109 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-38,395 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,355 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-45,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
255,120 GBP2024-12-31
241,720 GBP2023-12-31
Plant and equipment
2,575,175 GBP2024-12-31
2,495,735 GBP2023-12-31
Motor vehicles
45,750 GBP2024-12-31
46,976 GBP2023-12-31
Computers
76,575 GBP2024-12-31
72,724 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,952,620 GBP2024-12-31
2,857,155 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,400 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
117,835 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
3,984 GBP2024-01-01 ~ 2024-12-31
Computers
3,851 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-38,395 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-5,210 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,605 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,825,800 GBP2024-12-31
1,839,200 GBP2023-12-31
Plant and equipment
302,394 GBP2024-12-31
213,685 GBP2023-12-31
Computers
43,173 GBP2024-12-31
6,940 GBP2023-12-31
Motor vehicles
6,129 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
5,125,471 GBP2023-12-31
Investments in Group Undertakings
5,125,471 GBP2024-12-31
5,125,471 GBP2023-12-31
Merchandise
361,952 GBP2024-12-31
381,696 GBP2023-12-31
Raw Materials
69,189 GBP2024-12-31
22,326 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,322,543 GBP2024-12-31
1,355,783 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
25,805 GBP2024-12-31
39,000 GBP2023-12-31
Other Debtors
Current
245,150 GBP2024-12-31
52,191 GBP2023-12-31
Prepayments/Accrued Income
Current
118,612 GBP2024-12-31
56,940 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,712,110 GBP2024-12-31
Current, Amounts falling due within one year
1,503,914 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
73,333 GBP2024-12-31
173,333 GBP2023-12-31
Trade Creditors/Trade Payables
Current
621,249 GBP2024-12-31
633,272 GBP2023-12-31
Corporation Tax Payable
Current
311,548 GBP2024-12-31
165,798 GBP2023-12-31
Other Taxation & Social Security Payable
Current
34,480 GBP2024-12-31
50,063 GBP2023-12-31
Other Creditors
Current
35,833 GBP2024-12-31
20,905 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
523,590 GBP2024-12-31
299,102 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
73,334 GBP2024-12-31
73,334 GBP2023-12-31
More than five year, Non-current
733,333 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,421 GBP2024-12-31
27,746 GBP2023-12-31
Between one and five year
23,220 GBP2024-12-31
15,225 GBP2023-12-31
All periods
55,641 GBP2024-12-31
42,971 GBP2023-12-31
Bank Borrowings
Secured
1,026,667 GBP2024-12-31
1,450,000 GBP2023-12-31