Cost of Sales
-82,771 GBP2024-01-01 ~ 2024-12-31
-85,436 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,122,849 GBP2024-01-01 ~ 2024-12-31
-1,999,800 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
103,580 GBP2024-01-01 ~ 2024-12-31
63,669 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,506,341 GBP2024-01-01 ~ 2024-12-31
1,444,239 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,370,697 GBP2024-01-01 ~ 2024-12-31
1,067,542 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
302,083 GBP2024-12-31
427,083 GBP2023-12-31
Property, Plant & Equipment
5,561,947 GBP2024-12-31
3,457,492 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
5,864,031 GBP2024-12-31
3,884,576 GBP2023-12-31
Debtors
856,650 GBP2024-12-31
369,895 GBP2023-12-31
Cash at bank and in hand
2,479,649 GBP2024-12-31
2,383,572 GBP2023-12-31
Current Assets
3,340,499 GBP2024-12-31
2,757,267 GBP2023-12-31
Net Current Assets/Liabilities
2,741,273 GBP2024-12-31
2,262,529 GBP2023-12-31
Total Assets Less Current Liabilities
8,605,304 GBP2024-12-31
6,147,105 GBP2023-12-31
Net Assets/Liabilities
5,224,590 GBP2024-12-31
4,001,104 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
5,224,490 GBP2024-12-31
4,001,004 GBP2023-12-31
3,308,462 GBP2022-12-31
Equity
5,224,590 GBP2024-12-31
4,001,104 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,370,697 GBP2024-01-01 ~ 2024-12-31
1,067,542 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-375,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-147,211 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,980 GBP2024-01-01 ~ 2024-12-31
16,320 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
612024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Wages/Salaries
1,536,138 GBP2024-01-01 ~ 2024-12-31
1,393,901 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,199 GBP2024-01-01 ~ 2024-12-31
13,287 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,664,076 GBP2024-01-01 ~ 2024-12-31
1,510,675 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-269,476 GBP2024-01-01 ~ 2024-12-31
-97 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,250,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
947,917 GBP2024-12-31
822,917 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
125,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
3,634,391 GBP2023-12-31
Plant and equipment
315,659 GBP2024-12-31
315,659 GBP2023-12-31
Furniture and fittings
22,507 GBP2024-12-31
17,835 GBP2023-12-31
Computers
6,652 GBP2024-12-31
4,793 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,079,873 GBP2024-12-31
3,972,678 GBP2023-12-31
Land and buildings, Owned/Freehold
5,735,055 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
314,978 GBP2024-12-31
314,420 GBP2023-12-31
Furniture and fittings
18,623 GBP2024-12-31
17,139 GBP2023-12-31
Computers
4,806 GBP2024-12-31
4,108 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
517,926 GBP2024-12-31
515,186 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
558 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,484 GBP2024-01-01 ~ 2024-12-31
Computers
698 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,740 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
179,519 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,555,536 GBP2024-12-31
Plant and equipment
681 GBP2024-12-31
1,239 GBP2023-12-31
Furniture and fittings
3,884 GBP2024-12-31
696 GBP2023-12-31
Computers
1,846 GBP2024-12-31
685 GBP2023-12-31
Owned/Freehold, Land and buildings
3,454,872 GBP2023-12-31
Finished Goods/Goods for Resale
4,200 GBP2024-12-31
3,800 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
118,492 GBP2024-12-31
95,031 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
365,334 GBP2024-12-31
201,984 GBP2023-12-31
Other Debtors
Current
69,768 GBP2024-12-31
61,920 GBP2023-12-31
Prepayments/Accrued Income
Current
30,835 GBP2024-12-31
10,960 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
135,708 GBP2024-12-31
90,026 GBP2023-12-31
Trade Creditors/Trade Payables
Current
78,167 GBP2024-12-31
164,525 GBP2023-12-31
Corporation Tax Payable
Current
238,993 GBP2024-12-31
173,794 GBP2023-12-31
Other Taxation & Social Security Payable
Current
29,004 GBP2024-12-31
27,357 GBP2023-12-31
Other Creditors
Current
86,747 GBP2024-12-31
27,446 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
30,607 GBP2024-12-31
11,590 GBP2023-12-31
Creditors
Current
599,226 GBP2024-12-31
494,738 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,387,298 GBP2024-12-31
2,155,330 GBP2023-12-31
Bank Borrowings
3,523,006 GBP2024-12-31
2,245,356 GBP2023-12-31
Total Borrowings
Current
135,708 GBP2024-12-31
90,026 GBP2023-12-31
Non-current
3,387,298 GBP2024-12-31
2,155,330 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-12-31
50 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2024-12-31
50 shares2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31