Average Number of Employees
382022-01-01 ~ 2022-12-31
272021-01-01 ~ 2021-12-31
Property, Plant & Equipment
11,145,380 GBP2022-12-31
10,470,549 GBP2021-12-31
Total Inventories
2,274,850 GBP2022-12-31
1,973,349 GBP2021-12-31
Debtors
Current
2,626,846 GBP2022-12-31
1,166,635 GBP2021-12-31
Cash at bank and in hand
1,068,751 GBP2022-12-31
878,560 GBP2021-12-31
Current Assets
5,970,447 GBP2022-12-31
4,018,544 GBP2021-12-31
Net Current Assets/Liabilities
1,210,866 GBP2022-12-31
496,024 GBP2021-12-31
Total Assets Less Current Liabilities
12,356,246 GBP2022-12-31
10,966,573 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,188,658 GBP2021-12-31
Net Assets/Liabilities
9,559,642 GBP2022-12-31
8,226,671 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
4,767,577 GBP2022-12-31
4,573,064 GBP2021-12-31
Retained earnings (accumulated losses)
4,791,965 GBP2022-12-31
3,653,507 GBP2021-12-31
Equity
9,559,642 GBP2022-12-31
8,226,671 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
10,625,000 GBP2022-12-31
10,260,000 GBP2021-12-31
Plant and equipment
8,549 GBP2022-12-31
8,549 GBP2021-12-31
Other
593,340 GBP2022-12-31
252,905 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
11,235,807 GBP2022-12-31
10,521,454 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Other
-125,864 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-125,864 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
259,350 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
8,918 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,300 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
50,905 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,137 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
68,466 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
3,979 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-32,923 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,923 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,437 GBP2022-12-31
Furniture and fittings
482 GBP2022-12-31
Other
85,508 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
90,427 GBP2022-12-31
Property, Plant & Equipment
Buildings
10,625,000 GBP2022-12-31
10,260,000 GBP2021-12-31
Plant and equipment
4,112 GBP2022-12-31
6,249 GBP2021-12-31
Furniture and fittings
8,436 GBP2022-12-31
Other
507,832 GBP2022-12-31
204,300 GBP2021-12-31
Value of work in progress
239,968 GBP2022-12-31
299,723 GBP2021-12-31
Finished Goods/Goods for Resale
2,034,882 GBP2022-12-31
1,673,626 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
515,737 GBP2022-12-31
400,870 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,712,339 GBP2022-12-31
631,062 GBP2021-12-31
Other Debtors
Current
600 GBP2022-12-31
25,366 GBP2021-12-31
Prepayments/Accrued Income
Current
398,170 GBP2022-12-31
109,337 GBP2021-12-31
Bank Borrowings
Current
187,345 GBP2022-12-31
180,929 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,311,644 GBP2022-12-31
1,851,019 GBP2021-12-31
Amounts owed to group undertakings
Current
177,836 GBP2022-12-31
85,890 GBP2021-12-31
Corporation Tax Payable
Current
786,765 GBP2022-12-31
706,090 GBP2021-12-31
Taxation/Social Security Payable
Current
194,063 GBP2022-12-31
19,841 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
6,878 GBP2022-12-31
Other Creditors
Current
203,543 GBP2022-12-31
145,874 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
891,507 GBP2022-12-31
532,877 GBP2021-12-31
Creditors
Current
4,759,581 GBP2022-12-31
3,522,520 GBP2021-12-31
Bank Borrowings
Non-current
1,130,086 GBP2022-12-31
1,188,658 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
20,426 GBP2022-12-31
Creditors
Non-current
1,150,512 GBP2022-12-31
1,188,658 GBP2021-12-31
Bank Borrowings
Non-current, Between two and five year
624,229 GBP2022-12-31
Between two and five year, Non-current
602,850 GBP2021-12-31
Total Borrowings
1,317,431 GBP2022-12-31
1,369,587 GBP2021-12-31
Minimum gross finance lease payments owing
27,304 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,646,092 GBP2022-12-31
-1,551,244 GBP2021-12-31
-6,401 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-30,011 GBP2022-01-01 ~ 2022-12-31
-20,488 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-56,900 GBP2022-12-31
-27,635 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31