Cost of Sales
-23,380,565 GBP2024-01-01 ~ 2024-12-31
-24,073,049 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,192,158 GBP2024-01-01 ~ 2024-12-31
-14,370,410 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,457,753 GBP2024-01-01 ~ 2024-12-31
1,138,527 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,225,687 GBP2024-01-01 ~ 2024-12-31
1,221,171 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,669,914 GBP2024-01-01 ~ 2024-12-31
922,344 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,543,631 GBP2024-12-31
3,622,186 GBP2023-12-31
Debtors
4,990,354 GBP2024-12-31
3,877,856 GBP2023-12-31
Current assets - Investments
34,559,111 GBP2024-12-31
30,522,862 GBP2023-12-31
Cash at bank and in hand
3,065,741 GBP2024-12-31
5,179,222 GBP2023-12-31
Current Assets
44,113,389 GBP2024-12-31
41,075,729 GBP2023-12-31
Net Current Assets/Liabilities
5,584,712 GBP2024-12-31
3,032,853 GBP2023-12-31
Total Assets Less Current Liabilities
8,128,343 GBP2024-12-31
6,655,039 GBP2023-12-31
Net Assets/Liabilities
7,667,634 GBP2024-12-31
5,997,720 GBP2023-12-31
Equity
Called up share capital
2,959,315 GBP2024-12-31
2,959,315 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,708,319 GBP2024-12-31
3,038,405 GBP2023-12-31
5,575,220 GBP2022-12-31
Equity
7,667,634 GBP2024-12-31
5,997,720 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,669,914 GBP2024-01-01 ~ 2024-12-31
922,344 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2,949,315 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
2,949,315 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,459,159 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,770 GBP2024-01-01 ~ 2024-12-31
31,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Wages/Salaries
3,724,892 GBP2024-01-01 ~ 2024-12-31
3,489,292 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,816 GBP2024-01-01 ~ 2024-12-31
67,903 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,130,923 GBP2024-01-01 ~ 2024-12-31
3,901,747 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-196,610 GBP2024-01-01 ~ 2024-12-31
173,629 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,268,788 GBP2024-12-31
7,264,817 GBP2023-12-31
Computers
223,562 GBP2024-12-31
222,911 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,492,350 GBP2024-12-31
7,487,728 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-51,645 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-51,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,747,168 GBP2024-12-31
3,688,818 GBP2023-12-31
Computers
201,551 GBP2024-12-31
176,724 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,948,719 GBP2024-12-31
3,865,542 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,079,299 GBP2024-01-01 ~ 2024-12-31
Computers
24,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,104,126 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-20,949 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-20,949 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,521,620 GBP2024-12-31
3,575,999 GBP2023-12-31
Computers
22,011 GBP2024-12-31
46,187 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,401,043 GBP2024-12-31
1,646,078 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
233,252 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,713,262 GBP2024-12-31
599,245 GBP2023-12-31
Other Debtors
Current
253,906 GBP2024-12-31
520,697 GBP2023-12-31
Prepayments/Accrued Income
Current
622,143 GBP2024-12-31
878,584 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,990,354 GBP2024-12-31
3,877,856 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,197,509 GBP2024-12-31
1,260,264 GBP2023-12-31
Amounts owed to group undertakings
Current
16,263,661 GBP2024-12-31
17,664,525 GBP2023-12-31
Corporation Tax Payable
Current
91,534 GBP2024-12-31
0 GBP2023-12-31
Other Creditors
Current
286,108 GBP2024-12-31
234,314 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
54,981 GBP2024-12-31
42,426 GBP2023-12-31
Creditors
Current
38,528,677 GBP2024-12-31
38,042,876 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
2,959,315 shares2024-12-31
2,959,315 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,280 GBP2024-12-31
397,280 GBP2023-12-31
Between two and five year
0 GBP2024-12-31
237,280 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
237,280 GBP2024-12-31
634,560 GBP2023-12-31