Average Number of Employees
892024-01-01 ~ 2024-12-31
682023-01-01 ~ 2023-12-31
Turnover/Revenue
5,774,262 GBP2024-01-01 ~ 2024-12-31
3,641,439 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,727,614 GBP2024-01-01 ~ 2024-12-31
-2,780,577 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,046,648 GBP2024-01-01 ~ 2024-12-31
860,862 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-93,660 GBP2024-01-01 ~ 2024-12-31
-292,396 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,954,488 GBP2024-01-01 ~ 2024-12-31
569,966 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,475,084 GBP2024-01-01 ~ 2024-12-31
-625,096 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,718,426 GBP2024-01-01 ~ 2024-12-31
3,992,925 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
38,035,669 GBP2024-12-31
28,126,097 GBP2023-12-31
Fixed Assets
38,035,669 GBP2024-12-31
28,126,097 GBP2023-12-31
Total Inventories
4,088 GBP2024-12-31
3,887 GBP2023-12-31
Debtors
Current
2,608,683 GBP2024-12-31
1,468,254 GBP2023-12-31
Cash at bank and in hand
365,830 GBP2024-12-31
192,967 GBP2023-12-31
Current Assets
2,978,601 GBP2024-12-31
1,665,108 GBP2023-12-31
Net Current Assets/Liabilities
-18,190,760 GBP2024-12-31
-15,302,125 GBP2023-12-31
Total Assets Less Current Liabilities
19,844,909 GBP2024-12-31
12,823,972 GBP2023-12-31
Net Assets/Liabilities
13,645,364 GBP2024-12-31
8,517,582 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Revaluation reserve
13,639,365 GBP2024-12-31
9,396,023 GBP2023-12-31
4,803,526 GBP2023-01-01
Retained earnings (accumulated losses)
4,999 GBP2024-12-31
-879,441 GBP2023-12-31
-279,868 GBP2023-01-01
Equity
13,645,364 GBP2024-12-31
8,517,582 GBP2023-12-31
4,524,658 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,475,084 GBP2024-01-01 ~ 2024-12-31
-625,096 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,475,084 GBP2024-01-01 ~ 2024-12-31
-625,096 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-590,644 GBP2024-01-01 ~ 2024-12-31
25,523 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-590,644 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-590,644 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-590,644 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
11,700 GBP2024-01-01 ~ 2024-12-31
8,430 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,560,846 GBP2024-01-01 ~ 2024-12-31
1,877,840 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
253,708 GBP2024-01-01 ~ 2024-12-31
180,819 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,840,364 GBP2024-01-01 ~ 2024-12-31
2,077,958 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
478,708 GBP2024-01-01 ~ 2024-12-31
1,195,062 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,954,488 GBP2024-01-01 ~ 2024-12-31
569,966 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
488,622 GBP2024-01-01 ~ 2024-12-31
142,492 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
590,644 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
37,630,000 GBP2024-12-31
27,890,000 GBP2023-12-31
Plant and equipment
531,324 GBP2024-12-31
282,672 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
38,161,324 GBP2024-12-31
28,172,672 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
5,657,789 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
46,575 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
46,575 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
79,080 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
79,080 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
125,655 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
125,655 GBP2024-12-31
Property, Plant & Equipment
Buildings
37,630,000 GBP2024-12-31
27,890,000 GBP2023-12-31
Plant and equipment
405,669 GBP2024-12-31
236,097 GBP2023-12-31
Raw materials and consumables
4,088 GBP2024-12-31
3,887 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
318,735 GBP2024-12-31
169,788 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,248,548 GBP2024-12-31
1,266,843 GBP2023-12-31
Other Debtors
Current
18,872 GBP2024-12-31
16,524 GBP2023-12-31
Prepayments/Accrued Income
Current
22,528 GBP2024-12-31
15,099 GBP2023-12-31
Cash and Cash Equivalents
365,830 GBP2024-12-31
192,967 GBP2023-12-31
Trade Creditors/Trade Payables
Current
116,495 GBP2024-12-31
77,022 GBP2023-12-31
Amounts owed to group undertakings
Current
16,587,095 GBP2024-12-31
4,057,607 GBP2023-12-31
Corporation Tax Payable
Current
696 GBP2024-12-31
Taxation/Social Security Payable
Current
83,013 GBP2024-12-31
69,722 GBP2023-12-31
Other Creditors
Current
243,211 GBP2024-12-31
166,850 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,138,851 GBP2024-12-31
12,596,032 GBP2023-12-31
Creditors
Current
21,169,361 GBP2024-12-31
16,967,233 GBP2023-12-31
Net Deferred Tax Liability/Asset
-6,199,545 GBP2024-12-31
-4,306,390 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,893,155 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,724,317 GBP2024-12-31
-1,245,610 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,258 GBP2024-12-31
103,806 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
93,258 GBP2024-12-31
103,806 GBP2023-12-31