Cost of Sales
-726,104 GBP2024-01-01 ~ 2024-12-31
-631,022 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,145,510 GBP2024-01-01 ~ 2024-12-31
-1,140,316 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,371 GBP2024-01-01 ~ 2024-12-31
12,874 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-296,212 GBP2024-01-01 ~ 2024-12-31
-271,167 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
963,504 GBP2024-01-01 ~ 2024-12-31
273,702 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
718,397 GBP2024-01-01 ~ 2024-12-31
205,290 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
778,726 GBP2024-01-01 ~ 2024-12-31
448,066 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
197,957 GBP2024-12-31
220,064 GBP2023-12-31
Property, Plant & Equipment
9,227,911 GBP2024-12-31
10,277,547 GBP2023-12-31
Fixed Assets
9,425,868 GBP2024-12-31
10,497,611 GBP2023-12-31
Debtors
1,863,067 GBP2024-12-31
1,244,762 GBP2023-12-31
Cash at bank and in hand
239,890 GBP2024-12-31
84,582 GBP2023-12-31
Current Assets
2,162,842 GBP2024-12-31
1,338,974 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-781,270 GBP2023-12-31
Net Current Assets/Liabilities
1,131,050 GBP2024-12-31
557,704 GBP2023-12-31
Total Assets Less Current Liabilities
10,556,918 GBP2024-12-31
11,055,315 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-8,837,233 GBP2024-12-31
-9,667,984 GBP2023-12-31
Net Assets/Liabilities
201,789 GBP2024-12-31
-294,437 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
1,233,200 GBP2024-12-31
797,303 GBP2023-12-31
969,019 GBP2022-12-31
Equity
201,789 GBP2024-12-31
-294,437 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
718,397 GBP2024-01-01 ~ 2024-12-31
205,290 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-377,006 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-282,500 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
5,300 GBP2024-01-01 ~ 2024-12-31
5,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
32024-01-01 ~ 2024-12-31
32023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-183,982 GBP2024-01-01 ~ 2024-12-31
-157,909 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
442,147 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
244,190 GBP2024-12-31
222,083 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
22,107 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
197,957 GBP2024-12-31
220,064 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
16,307,715 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,079,804 GBP2024-12-31
6,030,168 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,049,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
9,227,911 GBP2024-12-31
10,277,547 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
0 GBP2024-12-31
60 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
962,014 GBP2024-12-31
490,000 GBP2023-12-31
Other Debtors
Current
6,447 GBP2024-12-31
10,554 GBP2023-12-31
Prepayments/Accrued Income
Current
851,431 GBP2024-12-31
700,973 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,819,892 GBP2024-12-31
Current, Amounts falling due within one year
1,201,587 GBP2023-12-31
Other Debtors
Non-current
43,175 GBP2024-12-31
43,175 GBP2023-12-31
Other Remaining Borrowings
Current
326,460 GBP2024-12-31
338,002 GBP2023-12-31
Trade Creditors/Trade Payables
Current
26,167 GBP2024-12-31
51,651 GBP2023-12-31
Amounts owed to group undertakings
Current
57,162 GBP2024-12-31
39,422 GBP2023-12-31
Corporation Tax Payable
Current
12,465 GBP2024-12-31
44,182 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
141,724 GBP2024-12-31
110,666 GBP2023-12-31
Other Remaining Borrowings
Non-current
7,462,015 GBP2024-12-31
8,212,328 GBP2023-12-31
Creditors
Non-current
8,837,233 GBP2024-12-31
9,667,984 GBP2023-12-31
Total Borrowings
Current
326,460 GBP2024-12-31
338,002 GBP2023-12-31
Non-current
7,462,015 GBP2024-12-31
8,212,328 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 shares2024-12-31
1 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
136,498 GBP2024-12-31
128,755 GBP2023-12-31
Between two and five year
127,498 GBP2024-12-31
119,755 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
263,996 GBP2024-12-31
248,510 GBP2023-12-31