Profit/Loss
-32,090 GBP2024-01-01 ~ 2024-12-31
-129,189 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
780,060 GBP2024-01-01 ~ 2024-12-31
-129,189 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,421,332 GBP2024-12-31
6,567,947 GBP2023-12-31
Debtors
71,873 GBP2024-12-31
65,007 GBP2023-12-31
Cash at bank and in hand
1,062 GBP2024-12-31
414 GBP2023-12-31
Current Assets
114,187 GBP2024-12-31
126,098 GBP2023-12-31
Net Current Assets/Liabilities
-1,517,776 GBP2024-12-31
-1,533,188 GBP2023-12-31
Total Assets Less Current Liabilities
5,903,556 GBP2024-12-31
5,034,759 GBP2023-12-31
Net Assets/Liabilities
3,035,800 GBP2024-12-31
2,255,740 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
2,651,983 GBP2024-12-31
1,839,833 GBP2023-12-31
1,853,555 GBP2022-12-31
Retained earnings (accumulated losses)
383,717 GBP2024-12-31
415,807 GBP2023-12-31
531,274 GBP2022-12-31
Equity
3,035,800 GBP2024-12-31
2,255,740 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-32,090 GBP2024-01-01 ~ 2024-12-31
-129,189 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
5,400 GBP2024-01-01 ~ 2024-12-31
5,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
642024-01-01 ~ 2024-12-31
692023-01-01 ~ 2023-12-31
Wages/Salaries
1,444,556 GBP2024-01-01 ~ 2024-12-31
1,501,434 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,796 GBP2024-01-01 ~ 2024-12-31
48,882 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,606,514 GBP2024-01-01 ~ 2024-12-31
1,663,340 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
189,883 GBP2024-01-01 ~ 2024-12-31
185,550 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
60,488 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
28,398 GBP2024-01-01 ~ 2024-12-31
-129,189 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
7,000,000 GBP2024-12-31
6,090,310 GBP2023-12-31
Plant and equipment
960,039 GBP2024-12-31
941,816 GBP2023-12-31
Furniture and fittings
637,814 GBP2024-12-31
637,814 GBP2023-12-31
Computers
70,005 GBP2024-12-31
69,023 GBP2023-12-31
Motor vehicles
33,047 GBP2024-12-31
33,047 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,700,905 GBP2024-12-31
7,772,010 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
909,690 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
92,964 GBP2023-12-31
Plant and equipment
703,016 GBP2024-12-31
608,417 GBP2023-12-31
Furniture and fittings
485,165 GBP2024-12-31
421,696 GBP2023-12-31
Computers
58,345 GBP2024-12-31
52,347 GBP2023-12-31
Motor vehicles
33,047 GBP2024-12-31
28,639 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,279,573 GBP2024-12-31
1,204,063 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
94,599 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
63,469 GBP2024-01-01 ~ 2024-12-31
Computers
5,998 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,408 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
168,474 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
7,000,000 GBP2024-12-31
5,997,346 GBP2023-12-31
Plant and equipment
257,023 GBP2024-12-31
333,399 GBP2023-12-31
Furniture and fittings
152,649 GBP2024-12-31
216,118 GBP2023-12-31
Computers
11,660 GBP2024-12-31
16,676 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
4,408 GBP2023-12-31
Finished Goods/Goods for Resale
41,252 GBP2024-12-31
60,677 GBP2023-12-31
Other Debtors
Current
41,151 GBP2024-12-31
44,228 GBP2023-12-31
Prepayments/Accrued Income
Current
30,722 GBP2024-12-31
20,779 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
251,057 GBP2024-12-31
508,098 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
71,219 GBP2024-12-31
72,877 GBP2023-12-31
Trade Creditors/Trade Payables
Current
113,846 GBP2024-12-31
111,556 GBP2023-12-31
Amounts owed to group undertakings
Current
573,642 GBP2024-12-31
356,826 GBP2023-12-31
Other Taxation & Social Security Payable
Current
118,917 GBP2024-12-31
224,581 GBP2023-12-31
Other Creditors
Current
232,229 GBP2024-12-31
152,561 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
271,053 GBP2024-12-31
232,787 GBP2023-12-31
Creditors
Current
1,631,963 GBP2024-12-31
1,659,286 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,799,406 GBP2024-12-31
1,882,229 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
85,355 GBP2024-12-31
164,787 GBP2023-12-31
Creditors
Non-current
1,884,761 GBP2024-12-31
2,047,016 GBP2023-12-31
Bank Borrowings
1,891,270 GBP2024-12-31
1,983,134 GBP2023-12-31
Bank Overdrafts
159,193 GBP2024-12-31
407,193 GBP2023-12-31
Total Borrowings
2,050,463 GBP2024-12-31
2,390,327 GBP2023-12-31
Current
251,057 GBP2024-12-31
508,098 GBP2023-12-31
Non-current
1,799,406 GBP2024-12-31
1,882,229 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
100 shares2024-12-31
100 shares2023-12-31