Average Number of Employees
842023-01-01 ~ 2023-12-31
1052021-11-01 ~ 2022-12-31
Property, Plant & Equipment
1,095,308 GBP2023-12-31
1,159,242 GBP2022-12-31
Fixed Assets
1,095,308 GBP2023-12-31
1,159,242 GBP2022-12-31
Total Inventories
367,928 GBP2023-12-31
1,010,901 GBP2022-12-31
Debtors
Current
93,440 GBP2023-12-31
55,226 GBP2022-12-31
Cash at bank and in hand
128,990 GBP2023-12-31
78,749 GBP2022-12-31
Current Assets
590,358 GBP2023-12-31
1,144,876 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-239,399 GBP2023-12-31
-469,679 GBP2022-12-31
Net Current Assets/Liabilities
350,959 GBP2023-12-31
675,197 GBP2022-12-31
Total Assets Less Current Liabilities
1,446,267 GBP2023-12-31
1,834,439 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,299,021 GBP2023-12-31
-1,310,027 GBP2022-12-31
Net Assets/Liabilities
4,089 GBP2023-12-31
356,252 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
302,666 GBP2023-12-31
302,666 GBP2022-12-31
Retained earnings (accumulated losses)
-298,677 GBP2023-12-31
53,486 GBP2022-12-31
Equity
4,089 GBP2023-12-31
356,252 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
825,000 GBP2023-12-31
825,000 GBP2022-12-31
Plant and equipment
154,240 GBP2023-12-31
154,465 GBP2022-12-31
Motor vehicles
401,863 GBP2023-12-31
415,690 GBP2022-12-31
Furniture and fittings
370,981 GBP2023-12-31
368,690 GBP2022-12-31
Office equipment
25,713 GBP2023-12-31
25,713 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,777,797 GBP2023-12-31
1,789,558 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-225 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-14,052 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
103,831 GBP2022-12-31
Motor vehicles
292,661 GBP2022-12-31
Furniture and fittings
211,352 GBP2022-12-31
Office equipment
22,472 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
630,316 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,126 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
24,295 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
26,957 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
802 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
62,180 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-182 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,826 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,008 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
113,775 GBP2023-12-31
Motor vehicles
307,130 GBP2023-12-31
Furniture and fittings
238,309 GBP2023-12-31
Office equipment
23,274 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
682,488 GBP2023-12-31
Property, Plant & Equipment
Buildings
825,000 GBP2023-12-31
825,000 GBP2022-12-31
Plant and equipment
40,465 GBP2023-12-31
50,634 GBP2022-12-31
Motor vehicles
94,733 GBP2023-12-31
123,028 GBP2022-12-31
Furniture and fittings
132,672 GBP2023-12-31
157,339 GBP2022-12-31
Office equipment
2,439 GBP2023-12-31
3,241 GBP2022-12-31
Raw materials and consumables
367,928 GBP2023-12-31
1,010,901 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
26,417 GBP2023-12-31
9,761 GBP2022-12-31
Other Debtors
Current
64,999 GBP2023-12-31
4,203 GBP2022-12-31
Prepayments/Accrued Income
Current
2,024 GBP2023-12-31
41,262 GBP2022-12-31
Bank Borrowings
Current
27,000 GBP2023-12-31
36,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
83,276 GBP2023-12-31
235,177 GBP2022-12-31
Corporation Tax Payable
Current
75,945 GBP2022-12-31
Taxation/Social Security Payable
Current
56,892 GBP2023-12-31
49,165 GBP2022-12-31
Other Creditors
Current
47,514 GBP2023-12-31
61,560 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
24,717 GBP2023-12-31
11,832 GBP2022-12-31
Creditors
Current
239,399 GBP2023-12-31
469,679 GBP2022-12-31
Bank Borrowings
Non-current
999,021 GBP2023-12-31
1,010,027 GBP2022-12-31
Other Creditors
Non-current
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Creditors
Non-current
1,299,021 GBP2023-12-31
1,310,027 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
27,000 GBP2023-12-31
36,000 GBP2022-12-31
Non-current, Between one and two years
28,000 GBP2023-12-31
37,000 GBP2022-12-31
Non-current, Between two and five year
90,000 GBP2023-12-31
117,000 GBP2022-12-31
Total Borrowings
1,026,021 GBP2023-12-31
1,046,027 GBP2022-12-31
Net Deferred Tax Liability/Asset
-143,157 GBP2023-12-31
-168,161 GBP2022-12-31
-146,276 GBP2021-11-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
25,004 GBP2023-01-01 ~ 2023-12-31
-21,885 GBP2021-11-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-67,577 GBP2023-12-31
-83,561 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31