Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
3,931,973 GBP2024-01-01 ~ 2024-12-31
4,077,318 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
1,755,815 GBP2024-01-01 ~ 2024-12-31
1,605,945 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,176,158 GBP2024-01-01 ~ 2024-12-31
2,471,373 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
470,116 GBP2024-01-01 ~ 2024-12-31
389,095 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,706,820 GBP2024-01-01 ~ 2024-12-31
2,087,292 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
323,849 GBP2024-01-01 ~ 2024-12-31
3,336 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,030,669 GBP2024-01-01 ~ 2024-12-31
2,090,628 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
483,074 GBP2024-01-01 ~ 2024-12-31
516,418 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,547,595 GBP2024-01-01 ~ 2024-12-31
1,574,210 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,547,595 GBP2024-01-01 ~ 2024-12-31
1,574,210 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,762,202 GBP2024-12-31
5,680,513 GBP2023-12-31
Debtors
732,447 GBP2024-12-31
1,036,700 GBP2023-12-31
Cash at bank and in hand
5,566,418 GBP2024-12-31
4,512,980 GBP2023-12-31
Current Assets
6,298,865 GBP2024-12-31
5,549,680 GBP2023-12-31
Creditors
Current
3,709,190 GBP2024-12-31
3,876,253 GBP2023-12-31
Net Current Assets/Liabilities
2,589,675 GBP2024-12-31
1,673,427 GBP2023-12-31
Total Assets Less Current Liabilities
8,351,877 GBP2024-12-31
7,353,940 GBP2023-12-31
Net Assets/Liabilities
8,242,609 GBP2024-12-31
7,270,014 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
8,242,608 GBP2024-12-31
7,270,013 GBP2023-12-31
6,270,803 GBP2022-12-31
Equity
8,242,609 GBP2024-12-31
7,270,014 GBP2023-12-31
6,270,804 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-575,000 GBP2024-01-01 ~ 2024-12-31
-575,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-575,000 GBP2024-01-01 ~ 2024-12-31
-575,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,547,595 GBP2024-01-01 ~ 2024-12-31
1,574,210 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,357,329 GBP2024-01-01 ~ 2024-12-31
1,235,266 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
101,761 GBP2024-01-01 ~ 2024-12-31
92,696 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,064 GBP2024-01-01 ~ 2024-12-31
21,247 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,483,154 GBP2024-01-01 ~ 2024-12-31
1,349,209 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
702024-01-01 ~ 2024-12-31
712023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
54,802 GBP2024-01-01 ~ 2024-12-31
46,719 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
457,732 GBP2024-01-01 ~ 2024-12-31
482,601 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
507,667 GBP2024-01-01 ~ 2024-12-31
491,298 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,187,500 GBP2024-12-31
5,187,500 GBP2023-12-31
Plant and equipment
78,335 GBP2024-12-31
63,755 GBP2023-12-31
Land and buildings, Short leasehold
72,677 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
38,083 GBP2024-12-31
29,035 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,048 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
12,113 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
5,187,500 GBP2024-12-31
5,187,500 GBP2023-12-31
Land and buildings, Short leasehold
60,564 GBP2024-12-31
Plant and equipment
40,252 GBP2024-12-31
34,720 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
673,726 GBP2024-12-31
553,309 GBP2023-12-31
Motor vehicles
49,469 GBP2024-12-31
49,469 GBP2023-12-31
Computers
30,632 GBP2024-12-31
29,138 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,092,339 GBP2024-12-31
5,955,848 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
221,204 GBP2024-12-31
188,013 GBP2023-12-31
Motor vehicles
33,824 GBP2024-12-31
28,609 GBP2023-12-31
Computers
24,913 GBP2024-12-31
19,019 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
330,137 GBP2024-12-31
275,335 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
33,191 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,215 GBP2024-01-01 ~ 2024-12-31
Computers
5,894 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,802 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
452,522 GBP2024-12-31
365,296 GBP2023-12-31
Motor vehicles
15,645 GBP2024-12-31
20,860 GBP2023-12-31
Computers
5,719 GBP2024-12-31
10,119 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
97,112 GBP2024-12-31
393,117 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
475,076 GBP2024-12-31
627,055 GBP2023-12-31
Other Debtors
Current
5,047 GBP2024-12-31
5,651 GBP2023-12-31
Prepayments/Accrued Income
Current
155,212 GBP2024-12-31
10,877 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
732,447 GBP2024-12-31
1,036,700 GBP2023-12-31
Trade Creditors/Trade Payables
Current
14,659 GBP2024-12-31
18,196 GBP2023-12-31
Amounts owed to group undertakings
Current
3,404,352 GBP2024-12-31
3,434,240 GBP2023-12-31
Corporation Tax Payable
Current
166,422 GBP2024-12-31
196,287 GBP2023-12-31
Other Taxation & Social Security Payable
Current
31,740 GBP2023-12-31
Other Creditors
Current
1,472 GBP2024-12-31
4,536 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
117,191 GBP2024-12-31
100,873 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,297 GBP2024-12-31
Between one and five year
23,072 GBP2024-12-31
All periods
44,369 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
109,268 GBP2024-12-31
83,926 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,547,595 GBP2024-01-01 ~ 2024-12-31