Average Number of Employees
22022-01-01 ~ 2022-12-31
22021-01-01 ~ 2021-12-31
Property, Plant & Equipment
3,601,071 GBP2022-12-31
3,548,139 GBP2021-12-31
Fixed Assets
3,601,071 GBP2022-12-31
3,548,139 GBP2021-12-31
Total Inventories
99,606 GBP2022-12-31
151,808 GBP2021-12-31
Debtors
Current
972,047 GBP2022-12-31
584,331 GBP2021-12-31
Cash at bank and in hand
576,418 GBP2022-12-31
276,555 GBP2021-12-31
Current Assets
1,648,071 GBP2022-12-31
1,012,694 GBP2021-12-31
Net Current Assets/Liabilities
831,058 GBP2022-12-31
311,610 GBP2021-12-31
Total Assets Less Current Liabilities
4,432,129 GBP2022-12-31
3,859,749 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-509,752 GBP2021-12-31
Net Assets/Liabilities
3,531,955 GBP2022-12-31
2,902,931 GBP2021-12-31
Equity
Called up share capital
1 GBP2022-12-31
1 GBP2021-12-31
Revaluation reserve
1,285,197 GBP2022-12-31
1,303,947 GBP2021-12-31
Retained earnings (accumulated losses)
2,246,757 GBP2022-12-31
1,598,983 GBP2021-12-31
Equity
3,531,955 GBP2022-12-31
2,902,931 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,375,001 GBP2022-12-31
3,400,001 GBP2021-12-31
Plant and equipment
148,340 GBP2022-12-31
144,840 GBP2021-12-31
Motor vehicles
145,929 GBP2022-12-31
35,050 GBP2021-12-31
Furniture and fittings
5,633 GBP2022-12-31
5,219 GBP2021-12-31
Office equipment
5,838 GBP2022-12-31
4,907 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,680,741 GBP2022-12-31
3,590,017 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-31,450 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-31,450 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-25,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
30,670 GBP2021-12-31
Motor vehicles
4,678 GBP2021-12-31
Furniture and fittings
4,690 GBP2021-12-31
Office equipment
1,840 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
41,878 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
31,065 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
8,300 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
8,300 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-1,573 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,573 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
57,719 GBP2022-12-31
Motor vehicles
13,934 GBP2022-12-31
Furniture and fittings
4,929 GBP2022-12-31
Office equipment
3,088 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
79,670 GBP2022-12-31
Property, Plant & Equipment
Buildings
3,375,001 GBP2022-12-31
3,400,001 GBP2021-12-31
Plant and equipment
90,621 GBP2022-12-31
114,170 GBP2021-12-31
Motor vehicles
131,995 GBP2022-12-31
30,372 GBP2021-12-31
Furniture and fittings
704 GBP2022-12-31
529 GBP2021-12-31
Office equipment
2,750 GBP2022-12-31
3,067 GBP2021-12-31
Under hire purchased contracts or finance leases, Plant and equipment
22,825 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
31,125 GBP2021-12-31
Raw materials and consumables
99,606 GBP2022-12-31
146,666 GBP2021-12-31
Value of work in progress
5,142 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
105,874 GBP2022-12-31
69,118 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
748,200 GBP2022-12-31
433,258 GBP2021-12-31
Other Debtors
Current
60,519 GBP2022-12-31
5,987 GBP2021-12-31
Prepayments/Accrued Income
Current
57,454 GBP2022-12-31
75,968 GBP2021-12-31
Bank Borrowings
Current
42,309 GBP2022-12-31
40,001 GBP2021-12-31
Trade Creditors/Trade Payables
Current
30,929 GBP2022-12-31
105,257 GBP2021-12-31
Amounts owed to group undertakings
Current
169,420 GBP2022-12-31
139,778 GBP2021-12-31
Corporation Tax Payable
Current
264,525 GBP2022-12-31
166,685 GBP2021-12-31
Taxation/Social Security Payable
Current
81,722 GBP2022-12-31
68,895 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
7,357 GBP2022-12-31
7,129 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
220,751 GBP2022-12-31
173,339 GBP2021-12-31
Creditors
Current
817,013 GBP2022-12-31
701,084 GBP2021-12-31
Bank Borrowings
Non-current
452,752 GBP2022-12-31
487,657 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,739 GBP2022-12-31
22,095 GBP2021-12-31
Creditors
Non-current
467,491 GBP2022-12-31
509,752 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
43,762 GBP2022-12-31
38,563 GBP2021-12-31
Non-current, Between two and five year
153,647 GBP2022-12-31
138,826 GBP2021-12-31
Total Borrowings
495,061 GBP2022-12-31
527,658 GBP2021-12-31
Net Deferred Tax Liability/Asset
-432,683 GBP2022-12-31
-447,066 GBP2021-12-31
-64,384 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
8,133 GBP2022-01-01 ~ 2022-12-31
-20,222 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-21,801 GBP2022-12-31
-29,934 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2022-12-31
1 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31