Average Number of Employees
242024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Turnover/Revenue
12,667,823 GBP2024-01-01 ~ 2024-12-31
9,926,955 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,031,127 GBP2024-01-01 ~ 2024-12-31
-5,067,837 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,636,696 GBP2024-01-01 ~ 2024-12-31
4,859,118 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,882,126 GBP2024-01-01 ~ 2024-12-31
-4,449,677 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,754,570 GBP2024-01-01 ~ 2024-12-31
409,441 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,314 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,754,482 GBP2024-01-01 ~ 2024-12-31
183,444 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,500,162 GBP2024-01-01 ~ 2024-12-31
52,493 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
9,819,953 GBP2024-12-31
11,058,750 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
9,820,053 GBP2024-12-31
11,058,850 GBP2023-12-31
Debtors
Non-current
24,000 GBP2024-12-31
Current
7,150,433 GBP2024-12-31
2,524,492 GBP2023-12-31
Cash at bank and in hand
653,263 GBP2024-12-31
169,636 GBP2023-12-31
Current Assets
7,827,696 GBP2024-12-31
2,694,128 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,970,343 GBP2023-12-31
Net Current Assets/Liabilities
2,548,966 GBP2024-12-31
-276,215 GBP2023-12-31
Total Assets Less Current Liabilities
12,369,019 GBP2024-12-31
10,782,635 GBP2023-12-31
Net Assets/Liabilities
12,108,367 GBP2024-12-31
10,608,205 GBP2023-12-31
Equity
Called up share capital
1,159 GBP2024-12-31
1,159 GBP2023-12-31
1,159 GBP2023-01-01
Retained earnings (accumulated losses)
12,107,208 GBP2024-12-31
10,607,046 GBP2023-12-31
10,554,553 GBP2023-01-01
Equity
12,108,367 GBP2024-12-31
10,608,205 GBP2023-12-31
10,555,712 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,500,162 GBP2024-01-01 ~ 2024-12-31
52,493 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,000 GBP2024-01-01 ~ 2024-12-31
27,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,563,012 GBP2024-01-01 ~ 2024-12-31
1,362,551 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
212,995 GBP2024-01-01 ~ 2024-12-31
158,367 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,876,371 GBP2024-01-01 ~ 2024-12-31
1,601,410 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
201,880 GBP2024-01-01 ~ 2024-12-31
183,750 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
90,518 GBP2024-01-01 ~ 2024-12-31
-81,394 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
438,621 GBP2024-01-01 ~ 2024-12-31
43,147 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
21,755,820 GBP2024-12-31
20,685,092 GBP2023-12-31
Motor vehicles
88,400 GBP2024-12-31
88,400 GBP2023-12-31
Office equipment
78,255 GBP2024-12-31
70,317 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
21,922,475 GBP2024-12-31
20,843,809 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
9,732,084 GBP2023-12-31
Motor vehicles
28,922 GBP2023-12-31
Office equipment
24,053 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,785,059 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
14,869 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
2,317,463 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,016,992 GBP2024-12-31
Motor vehicles
43,791 GBP2024-12-31
Office equipment
41,739 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,102,522 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
9,738,828 GBP2024-12-31
10,953,008 GBP2023-12-31
Motor vehicles
44,609 GBP2024-12-31
59,478 GBP2023-12-31
Office equipment
36,516 GBP2024-12-31
46,264 GBP2023-12-31
Investments in Subsidiaries
100 GBP2024-12-31
100 GBP2023-12-31
Other Debtors
Non-current
24,000 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
985,146 GBP2024-12-31
720,643 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,755,915 GBP2024-12-31
1,688,955 GBP2023-12-31
Other Debtors
Current
27,389 GBP2023-12-31
Prepayments/Accrued Income
Current
409,372 GBP2024-12-31
87,505 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,247,474 GBP2024-12-31
477,531 GBP2023-12-31
Amounts owed to group undertakings
Current
3,357,470 GBP2024-12-31
1,436,909 GBP2023-12-31
Corporation Tax Payable
Current
415,598 GBP2024-12-31
529,351 GBP2023-12-31
Taxation/Social Security Payable
Current
13,042 GBP2024-12-31
6,365 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,853 GBP2024-12-31
165,477 GBP2023-12-31
Other Creditors
Current
464 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
242,293 GBP2024-12-31
354,246 GBP2023-12-31
Creditors
Current
5,278,730 GBP2024-12-31
2,970,343 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,296 GBP2023-12-31
Minimum gross finance lease payments owing
2,853 GBP2024-12-31
169,773 GBP2023-12-31
Net Deferred Tax Liability/Asset
-260,652 GBP2024-12-31
-170,134 GBP2023-12-31
-251,528 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-90,518 GBP2024-01-01 ~ 2024-12-31
81,394 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-260,652 GBP2024-12-31
-170,134 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,060 shares2024-12-31
4,060 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,370 shares2024-12-31
6,370 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
290 shares2024-12-31
290 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
870 shares2024-12-31
870 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
139,479 GBP2024-12-31
145,073 GBP2023-12-31
Between one and five year
470,000 GBP2024-12-31
493,978 GBP2023-12-31
More than five year
254,583 GBP2024-12-31
254,583 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
864,062 GBP2024-12-31
893,634 GBP2023-12-31