Average Number of Employees
1032024-01-01 ~ 2024-12-31
922023-01-01 ~ 2023-12-31
Turnover/Revenue
6,753,747 GBP2024-01-01 ~ 2024-12-31
6,051,897 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,857,188 GBP2024-01-01 ~ 2024-12-31
-3,549,107 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,896,559 GBP2024-01-01 ~ 2024-12-31
2,502,790 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-172,209 GBP2024-01-01 ~ 2024-12-31
-270,136 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,725,850 GBP2024-01-01 ~ 2024-12-31
2,234,154 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,541,162 GBP2024-01-01 ~ 2024-12-31
2,210,488 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,718,429 GBP2024-01-01 ~ 2024-12-31
4,224,444 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
26,023,193 GBP2024-12-31
21,696,164 GBP2023-12-31
Fixed Assets
26,023,193 GBP2024-12-31
21,696,164 GBP2023-12-31
Total Inventories
4,715 GBP2024-12-31
3,340 GBP2023-12-31
Debtors
Current
548,912 GBP2024-12-31
538,049 GBP2023-12-31
Cash at bank and in hand
234,976 GBP2024-12-31
390,089 GBP2023-12-31
Current Assets
788,603 GBP2024-12-31
931,478 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,593,711 GBP2024-12-31
Net Current Assets/Liabilities
-7,805,108 GBP2024-12-31
-7,751,873 GBP2023-12-31
Total Assets Less Current Liabilities
18,218,085 GBP2024-12-31
13,944,291 GBP2023-12-31
Net Assets/Liabilities
13,795,566 GBP2024-12-31
10,618,299 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Revaluation reserve
13,790,466 GBP2024-12-31
10,613,199 GBP2023-12-31
8,599,243 GBP2023-01-01
Retained earnings (accumulated losses)
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2023-01-01
Equity
13,795,566 GBP2024-12-31
10,618,299 GBP2023-12-31
8,604,343 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,541,162 GBP2024-01-01 ~ 2024-12-31
2,210,488 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,541,162 GBP2024-01-01 ~ 2024-12-31
2,210,488 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,541,162 GBP2024-01-01 ~ 2024-12-31
-2,210,488 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,541,162 GBP2024-01-01 ~ 2024-12-31
-2,210,488 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,541,162 GBP2024-01-01 ~ 2024-12-31
-2,210,488 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-2,541,162 GBP2024-01-01 ~ 2024-12-31
-2,210,488 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,620 GBP2024-01-01 ~ 2024-12-31
8,430 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,808,418 GBP2024-01-01 ~ 2024-12-31
2,453,540 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
272,835 GBP2024-01-01 ~ 2024-12-31
229,705 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,133,755 GBP2024-01-01 ~ 2024-12-31
2,733,205 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,438 GBP2024-01-01 ~ 2024-12-31
18,541 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,725,850 GBP2024-01-01 ~ 2024-12-31
2,234,154 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
681,463 GBP2024-01-01 ~ 2024-12-31
558,539 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,541,162 GBP2024-01-01 ~ 2024-12-31
2,210,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
25,600,000 GBP2024-12-31
21,360,000 GBP2023-12-31
Plant and equipment
709,633 GBP2024-12-31
580,912 GBP2023-12-31
Motor vehicles
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
26,314,633 GBP2024-12-31
21,945,912 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-60,503 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-60,503 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
4,236,356 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
244,748 GBP2023-12-31
Motor vehicles
5,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
249,748 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
83,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-41,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-41,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
286,440 GBP2024-12-31
Motor vehicles
5,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
291,440 GBP2024-12-31
Property, Plant & Equipment
Buildings
25,600,000 GBP2024-12-31
21,360,000 GBP2023-12-31
Plant and equipment
423,193 GBP2024-12-31
336,164 GBP2023-12-31
Raw materials and consumables
4,715 GBP2024-12-31
3,340 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
386,711 GBP2024-12-31
397,542 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
128,583 GBP2024-12-31
129,038 GBP2023-12-31
Other Debtors
Current
7,985 GBP2024-12-31
4,639 GBP2023-12-31
Prepayments/Accrued Income
Current
25,633 GBP2024-12-31
6,830 GBP2023-12-31
Cash and Cash Equivalents
234,976 GBP2024-12-31
390,089 GBP2023-12-31
Trade Creditors/Trade Payables
Current
109,727 GBP2024-12-31
75,958 GBP2023-12-31
Amounts owed to group undertakings
Current
7,955,513 GBP2024-12-31
8,192,976 GBP2023-12-31
Corporation Tax Payable
Current
151,250 GBP2024-12-31
9,125 GBP2023-12-31
Taxation/Social Security Payable
Current
73,586 GBP2024-12-31
62,247 GBP2023-12-31
Other Creditors
Current
209,442 GBP2024-12-31
182,932 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
94,193 GBP2024-12-31
160,113 GBP2023-12-31
Creditors
Current
8,593,711 GBP2024-12-31
8,683,351 GBP2023-12-31
Net Deferred Tax Liability/Asset
-4,422,519 GBP2024-12-31
-3,325,992 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,096,527 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-292,736 GBP2024-12-31
-255,299 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31