Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,568,561 GBP2024-01-01 ~ 2024-12-31
4,340,386 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
2,346,062 GBP2024-01-01 ~ 2024-12-31
2,218,448 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,222,499 GBP2024-01-01 ~ 2024-12-31
2,121,938 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
589,096 GBP2024-01-01 ~ 2024-12-31
479,417 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,633,403 GBP2024-01-01 ~ 2024-12-31
1,646,821 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
236 GBP2024-01-01 ~ 2024-12-31
2,886 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
413,044 GBP2024-01-01 ~ 2024-12-31
400,589 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,220,595 GBP2024-01-01 ~ 2024-12-31
1,249,118 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
324,357 GBP2024-01-01 ~ 2024-12-31
371,696 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
896,238 GBP2024-01-01 ~ 2024-12-31
877,422 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
896,238 GBP2024-01-01 ~ 2024-12-31
877,422 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
6,284,089 GBP2024-12-31
6,417,846 GBP2023-12-31
Debtors
2,997,931 GBP2024-12-31
3,081,989 GBP2023-12-31
Cash at bank and in hand
317,533 GBP2024-12-31
327,971 GBP2023-12-31
Current Assets
3,315,464 GBP2024-12-31
3,409,960 GBP2023-12-31
Creditors
Current
1,744,445 GBP2024-12-31
1,456,054 GBP2023-12-31
Net Current Assets/Liabilities
1,571,019 GBP2024-12-31
1,953,906 GBP2023-12-31
Total Assets Less Current Liabilities
7,855,108 GBP2024-12-31
8,371,752 GBP2023-12-31
Net Assets/Liabilities
2,158,879 GBP2024-12-31
2,103,741 GBP2023-12-31
Equity
Called up share capital
120 GBP2024-12-31
120 GBP2023-12-31
120 GBP2022-12-31
Retained earnings (accumulated losses)
2,158,759 GBP2024-12-31
2,103,621 GBP2023-12-31
2,016,679 GBP2022-12-31
Equity
2,158,879 GBP2024-12-31
2,103,741 GBP2023-12-31
2,016,799 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-841,100 GBP2024-01-01 ~ 2024-12-31
-790,480 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-841,100 GBP2024-01-01 ~ 2024-12-31
-790,480 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
896,238 GBP2024-01-01 ~ 2024-12-31
877,422 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,834,166 GBP2024-01-01 ~ 2024-12-31
1,720,221 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
139,332 GBP2024-01-01 ~ 2024-12-31
129,093 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,207 GBP2024-01-01 ~ 2024-12-31
81,942 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,008,705 GBP2024-01-01 ~ 2024-12-31
1,931,256 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
922024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Director Remuneration
8,806 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,940 GBP2024-01-01 ~ 2024-12-31
177,869 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,240 GBP2024-01-01 ~ 2024-12-31
5,665 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
299,401 GBP2024-01-01 ~ 2024-12-31
324,424 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
305,149 GBP2024-01-01 ~ 2024-12-31
293,793 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,875,499 GBP2024-12-31
6,875,499 GBP2023-12-31
Plant and equipment
20,831 GBP2024-12-31
20,831 GBP2023-12-31
Furniture and fittings
586,873 GBP2024-12-31
586,873 GBP2023-12-31
Motor vehicles
113,879 GBP2024-12-31
122,663 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,597,082 GBP2024-12-31
7,605,866 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-59,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-59,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
792,202 GBP2024-12-31
678,692 GBP2023-12-31
Plant and equipment
16,463 GBP2024-12-31
15,370 GBP2023-12-31
Furniture and fittings
463,797 GBP2024-12-31
433,027 GBP2023-12-31
Motor vehicles
40,531 GBP2024-12-31
60,931 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,312,993 GBP2024-12-31
1,188,020 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
113,510 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,093 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
30,770 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
24,094 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,467 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-44,494 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,494 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
6,083,297 GBP2024-12-31
6,196,807 GBP2023-12-31
Plant and equipment
4,368 GBP2024-12-31
5,461 GBP2023-12-31
Furniture and fittings
123,076 GBP2024-12-31
153,846 GBP2023-12-31
Motor vehicles
73,348 GBP2024-12-31
61,732 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
50,540 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
2,527 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
2,527 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
48,013 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
195,529 GBP2024-12-31
184,087 GBP2023-12-31
Other Debtors
Current
2,802,402 GBP2024-12-31
2,897,902 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,997,931 GBP2024-12-31
Amounts falling due within one year, Current
3,081,989 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
319,533 GBP2024-12-31
26,817 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
11,769 GBP2024-12-31
Trade Creditors/Trade Payables
Current
53,480 GBP2024-12-31
83,175 GBP2023-12-31
Corporation Tax Payable
Current
299,401 GBP2024-12-31
324,330 GBP2023-12-31
Other Taxation & Social Security Payable
Current
35,471 GBP2024-12-31
36,616 GBP2023-12-31
Other Creditors
Current
916,953 GBP2024-12-31
902,657 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
107,838 GBP2024-12-31
82,459 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
5,422,250 GBP2024-12-31
6,028,796 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,808 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
319,533 GBP2024-12-31
Non-current, Between one and two years
210,441 GBP2023-12-31
Non-current, Between two and five year
5,067,051 GBP2024-12-31
5,818,355 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
9,808 GBP2024-12-31
hire purchase agreements
21,577 GBP2024-12-31
Bank Borrowings
Secured
5,741,783 GBP2024-12-31
6,055,613 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
265,004 GBP2024-12-31
252,473 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
264,171 GBP2024-12-31
239,215 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2024-12-31