Cost of Sales
-1,429,422 GBP2024-01-01 ~ 2024-12-31
-1,264,723 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,620,916 GBP2024-01-01 ~ 2024-12-31
-1,605,224 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,530 GBP2024-01-01 ~ 2024-12-31
14,680 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-428,931 GBP2024-01-01 ~ 2024-12-31
-392,952 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
496,744 GBP2024-01-01 ~ 2024-12-31
-62,403 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
433,420 GBP2024-01-01 ~ 2024-12-31
-12,709 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
520,844 GBP2024-01-01 ~ 2024-12-31
503,958 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
190,480 GBP2024-12-31
190,480 GBP2023-12-31
Other
828,259 GBP2024-12-31
917,378 GBP2023-12-31
Intangible Assets
1,018,739 GBP2024-12-31
1,107,858 GBP2023-12-31
Property, Plant & Equipment
11,420,237 GBP2024-12-31
12,517,499 GBP2023-12-31
Fixed Assets
12,438,976 GBP2024-12-31
13,625,357 GBP2023-12-31
Debtors
1,301,027 GBP2024-12-31
1,429,552 GBP2023-12-31
Cash at bank and in hand
280,260 GBP2024-12-31
146,852 GBP2023-12-31
Current Assets
1,872,879 GBP2024-12-31
1,712,386 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,151,519 GBP2024-12-31
-980,625 GBP2023-12-31
Net Current Assets/Liabilities
721,360 GBP2024-12-31
731,761 GBP2023-12-31
Total Assets Less Current Liabilities
13,160,336 GBP2024-12-31
14,357,118 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-14,120,656 GBP2023-12-31
Net Assets/Liabilities
-1,047,041 GBP2024-12-31
-1,002,135 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
447,594 GBP2024-12-31
579,924 GBP2023-12-31
1,047,381 GBP2022-12-31
Equity
-1,047,041 GBP2024-12-31
-1,002,135 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
433,420 GBP2024-01-01 ~ 2024-12-31
-12,709 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-454,748 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-565,750 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
-2,542 GBP2024-01-01 ~ 2024-12-31
249,431 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
190,480 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
1,647,121 GBP2023-12-31
Intangible Assets - Gross Cost
1,837,601 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
818,862 GBP2024-12-31
729,743 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
818,862 GBP2024-12-31
729,743 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
89,119 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
89,119 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
828,259 GBP2024-12-31
917,378 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
20,080,567 GBP2024-12-31
19,802,226 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-156,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,660,330 GBP2024-12-31
7,284,727 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,375,603 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
11,420,237 GBP2024-12-31
12,517,499 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,208 GBP2024-12-31
8,464 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
269,953 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
198,417 GBP2024-12-31
95,604 GBP2023-12-31
Other Debtors
Current
31,910 GBP2024-12-31
44,897 GBP2023-12-31
Prepayments/Accrued Income
Current
1,062,492 GBP2024-12-31
1,010,634 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,301,027 GBP2024-12-31
1,429,552 GBP2023-12-31
Other Remaining Borrowings
Current
425,089 GBP2024-12-31
419,515 GBP2023-12-31
Trade Creditors/Trade Payables
Current
44,061 GBP2024-12-31
104,300 GBP2023-12-31
Amounts owed to group undertakings
Current
390,796 GBP2024-12-31
276,025 GBP2023-12-31
Corporation Tax Payable
Current
83,333 GBP2024-12-31
0 GBP2023-12-31
Other Creditors
Current
2,412 GBP2024-12-31
3,018 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
191,002 GBP2024-12-31
177,767 GBP2023-12-31
Other Remaining Borrowings
Non-current
10,978,960 GBP2024-12-31
12,011,243 GBP2023-12-31
Creditors
Non-current
12,971,808 GBP2024-12-31
14,120,656 GBP2023-12-31
Total Borrowings
Current
425,089 GBP2024-12-31
419,515 GBP2023-12-31
Non-current
10,978,960 GBP2024-12-31
12,011,243 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
217,084 GBP2024-12-31
205,616 GBP2023-12-31
Between two and five year
174,818 GBP2024-12-31
164,348 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
391,902 GBP2024-12-31
369,964 GBP2023-12-31