Cost of Sales
-2,380,444 GBP2024-01-01 ~ 2024-12-31
-2,214,801 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,657,439 GBP2024-01-01 ~ 2024-12-31
-1,574,710 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-383,036 GBP2024-01-01 ~ 2024-12-31
-286,556 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
57,537 GBP2024-01-01 ~ 2024-12-31
-16,699 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-325,499 GBP2024-01-01 ~ 2024-12-31
-303,255 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-352,921 GBP2024-01-01 ~ 2024-12-31
-303,255 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
17,360,810 GBP2024-12-31
17,469,238 GBP2023-12-31
Debtors
196,580 GBP2024-12-31
256,357 GBP2023-12-31
Cash at bank and in hand
61,533 GBP2024-12-31
30,796 GBP2023-12-31
Current Assets
326,404 GBP2024-12-31
351,494 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,515,248 GBP2024-12-31
-2,265,730 GBP2023-12-31
Net Current Assets/Liabilities
-2,188,844 GBP2024-12-31
-1,914,236 GBP2023-12-31
Total Assets Less Current Liabilities
15,171,966 GBP2024-12-31
15,555,002 GBP2023-12-31
Net Assets/Liabilities
1,145,205 GBP2024-12-31
1,498,126 GBP2023-12-31
Equity
Called up share capital
4,000,001 GBP2024-12-31
4,000,001 GBP2023-12-31
4,000,001 GBP2022-12-31
Revaluation reserve
1,546,982 GBP2024-12-31
1,574,404 GBP2023-12-31
1,574,404 GBP2022-12-31
Retained earnings (accumulated losses)
-4,401,778 GBP2024-12-31
-4,076,279 GBP2023-12-31
-3,773,024 GBP2022-12-31
Equity
1,145,205 GBP2024-12-31
1,498,126 GBP2023-12-31
1,801,381 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-325,499 GBP2024-01-01 ~ 2024-12-31
-303,255 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-325,499 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
4,400 GBP2024-01-01 ~ 2024-12-31
4,200 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
952024-01-01 ~ 2024-12-31
992023-01-01 ~ 2023-12-31
Wages/Salaries
1,511,580 GBP2024-01-01 ~ 2024-12-31
1,370,706 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,435 GBP2024-01-01 ~ 2024-12-31
17,758 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,637,543 GBP2024-01-01 ~ 2024-12-31
1,481,817 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,379 GBP2024-01-01 ~ 2024-12-31
63,853 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
10,326,829 GBP2023-12-31
Plant and equipment
985,706 GBP2024-12-31
956,739 GBP2023-12-31
Furniture and fittings
1,012,350 GBP2024-12-31
989,005 GBP2023-12-31
Computers
148,109 GBP2024-12-31
98,776 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
18,738,064 GBP2024-12-31
18,611,349 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-42,773 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-11,855 GBP2024-01-01 ~ 2024-12-31
Computers
-1,060 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-55,688 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
107,219 GBP2023-12-31
Plant and equipment
414,468 GBP2024-12-31
375,837 GBP2023-12-31
Furniture and fittings
719,629 GBP2024-12-31
577,295 GBP2023-12-31
Computers
91,125 GBP2024-12-31
81,760 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,377,254 GBP2024-12-31
1,142,111 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
44,813 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
59,749 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
150,512 GBP2024-01-01 ~ 2024-12-31
Computers
9,962 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
265,036 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,118 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-8,178 GBP2024-01-01 ~ 2024-12-31
Computers
-597 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,893 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
571,238 GBP2024-12-31
580,902 GBP2023-12-31
Furniture and fittings
292,721 GBP2024-12-31
411,710 GBP2023-12-31
Computers
56,984 GBP2024-12-31
17,016 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
23,238 GBP2024-12-31
56,978 GBP2023-12-31
Prepayments/Accrued Income
Current
173,342 GBP2024-12-31
199,379 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
196,580 GBP2024-12-31
256,357 GBP2023-12-31
Trade Creditors/Trade Payables
Current
155,413 GBP2024-12-31
195,035 GBP2023-12-31
Amounts owed to group undertakings
Current
1,879,343 GBP2024-12-31
1,713,562 GBP2023-12-31
Other Taxation & Social Security Payable
Current
201,783 GBP2024-12-31
193,366 GBP2023-12-31
Other Creditors
Current
133,692 GBP2024-12-31
38,887 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
145,017 GBP2024-12-31
124,880 GBP2023-12-31
Creditors
Current
2,515,248 GBP2024-12-31
2,265,730 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,007,625 GBP2024-12-31
6,007,625 GBP2023-12-31
Amounts owed to group undertakings
Non-current
7,196,920 GBP2024-12-31
7,196,920 GBP2023-12-31
Creditors
Non-current
13,204,545 GBP2024-12-31
13,204,545 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
4,000,001 shares2024-12-31
4,000,001 shares2023-12-31