Average Number of Employees
952024-01-01 ~ 2024-12-31
912023-01-01 ~ 2023-12-31
Turnover/Revenue
7,840,051 GBP2024-01-01 ~ 2024-12-31
7,062,738 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,480,525 GBP2024-01-01 ~ 2024-12-31
-3,989,635 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,359,526 GBP2024-01-01 ~ 2024-12-31
3,073,103 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-169,232 GBP2024-01-01 ~ 2024-12-31
-114,651 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,192,094 GBP2024-01-01 ~ 2024-12-31
2,960,002 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,043,741 GBP2024-01-01 ~ 2024-12-31
2,944,084 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
6,245,101 GBP2024-01-01 ~ 2024-12-31
5,988,168 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
32,580,196 GBP2024-12-31
28,319,054 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
32,580,296 GBP2024-12-31
28,319,154 GBP2023-12-31
Total Inventories
4,874 GBP2024-12-31
3,155 GBP2023-12-31
Debtors
Current
406,573 GBP2024-12-31
456,865 GBP2023-12-31
Cash at bank and in hand
395,667 GBP2024-12-31
233,156 GBP2023-12-31
Current Assets
807,114 GBP2024-12-31
693,176 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,437,481 GBP2023-12-31
Net Current Assets/Liabilities
-12,739,864 GBP2024-12-31
-12,744,305 GBP2023-12-31
Total Assets Less Current Liabilities
19,840,432 GBP2024-12-31
15,574,849 GBP2023-12-31
Net Assets/Liabilities
14,938,260 GBP2024-12-31
11,736,900 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Revaluation reserve
14,932,260 GBP2024-12-31
11,730,900 GBP2023-12-31
8,686,816 GBP2023-01-01
Retained earnings (accumulated losses)
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2023-01-01
Equity
14,938,260 GBP2024-12-31
11,736,900 GBP2023-12-31
8,692,816 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,043,741 GBP2024-01-01 ~ 2024-12-31
2,944,084 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,043,741 GBP2024-01-01 ~ 2024-12-31
2,944,084 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,043,741 GBP2024-01-01 ~ 2024-12-31
-2,944,084 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,043,741 GBP2024-01-01 ~ 2024-12-31
-2,944,084 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-3,043,741 GBP2024-01-01 ~ 2024-12-31
-2,944,084 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-3,043,741 GBP2024-01-01 ~ 2024-12-31
-2,944,084 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,680 GBP2024-01-01 ~ 2024-12-31
12,072 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,099,906 GBP2024-01-01 ~ 2024-12-31
2,726,246 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
309,122 GBP2024-01-01 ~ 2024-12-31
261,133 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,463,215 GBP2024-01-01 ~ 2024-12-31
3,031,313 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,897 GBP2024-01-01 ~ 2024-12-31
5,931 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,192,094 GBP2024-01-01 ~ 2024-12-31
2,960,002 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
798,024 GBP2024-01-01 ~ 2024-12-31
740,001 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,043,741 GBP2024-01-01 ~ 2024-12-31
2,944,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
32,250,000 GBP2024-12-31
27,970,000 GBP2023-12-31
Plant and equipment
590,090 GBP2024-12-31
617,406 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
32,840,090 GBP2024-12-31
28,587,406 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-114,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-114,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
4,268,480 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
268,352 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
268,352 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
69,611 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-78,069 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-78,069 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
259,894 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
259,894 GBP2024-12-31
Property, Plant & Equipment
Buildings
32,250,000 GBP2024-12-31
27,970,000 GBP2023-12-31
Plant and equipment
330,196 GBP2024-12-31
349,054 GBP2023-12-31
Raw materials and consumables
4,874 GBP2024-12-31
3,155 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
346,991 GBP2024-12-31
405,969 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
19,986 GBP2024-12-31
19,607 GBP2023-12-31
Other Debtors
Current
9,507 GBP2024-12-31
3,355 GBP2023-12-31
Prepayments/Accrued Income
Current
30,089 GBP2024-12-31
27,934 GBP2023-12-31
Cash and Cash Equivalents
395,667 GBP2024-12-31
233,156 GBP2023-12-31
Trade Creditors/Trade Payables
Current
114,281 GBP2024-12-31
117,664 GBP2023-12-31
Amounts owed to group undertakings
Current
12,960,739 GBP2024-12-31
13,020,712 GBP2023-12-31
Corporation Tax Payable
Current
151,250 GBP2024-12-31
Taxation/Social Security Payable
Current
83,521 GBP2024-12-31
84,616 GBP2023-12-31
Other Creditors
Current
223,860 GBP2024-12-31
202,770 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
13,327 GBP2024-12-31
11,719 GBP2023-12-31
Creditors
Current
13,546,978 GBP2024-12-31
13,437,481 GBP2023-12-31
Net Deferred Tax Liability/Asset
-4,902,172 GBP2024-12-31
-3,837,949 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,064,223 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-89,047 GBP2024-12-31
-91,944 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31