Administrative Expenses
-656,704 GBP2024-01-01 ~ 2024-12-31
-649,821 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
613 GBP2024-01-01 ~ 2024-12-31
207 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
194,744 GBP2024-01-01 ~ 2024-12-31
208,485 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
135,902 GBP2024-01-01 ~ 2024-12-31
150,536 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,536,132 GBP2024-12-31
2,589,895 GBP2023-12-31
Debtors
1,120,529 GBP2024-12-31
996,717 GBP2023-12-31
Cash at bank and in hand
361,479 GBP2024-12-31
100 GBP2023-12-31
Current Assets
3,935,248 GBP2024-12-31
3,478,459 GBP2023-12-31
Net Current Assets/Liabilities
627,874 GBP2024-12-31
506,288 GBP2023-12-31
Total Assets Less Current Liabilities
3,164,006 GBP2024-12-31
3,096,183 GBP2023-12-31
Net Assets/Liabilities
1,959,261 GBP2024-12-31
1,883,363 GBP2023-12-31
Equity
Called up share capital
26,667 GBP2024-12-31
26,667 GBP2023-12-31
26,667 GBP2022-12-31
Revaluation reserve
1,183,877 GBP2024-12-31
1,183,877 GBP2023-12-31
1,183,877 GBP2022-12-31
Capital redemption reserve
53,334 GBP2024-12-31
53,334 GBP2023-12-31
53,334 GBP2022-12-31
Retained earnings (accumulated losses)
695,383 GBP2024-12-31
619,485 GBP2023-12-31
588,949 GBP2022-12-31
Equity
1,959,261 GBP2024-12-31
1,883,363 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
135,902 GBP2024-01-01 ~ 2024-12-31
150,536 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-60,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
8,500 GBP2024-01-01 ~ 2024-12-31
8,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
232024-01-01 ~ 2024-12-31
242023-01-01 ~ 2023-12-31
Wages/Salaries
593,826 GBP2024-01-01 ~ 2024-12-31
559,301 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,630 GBP2024-01-01 ~ 2024-12-31
15,126 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
677,652 GBP2024-01-01 ~ 2024-12-31
637,059 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
89,664 GBP2024-01-01 ~ 2024-12-31
89,664 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,450 GBP2024-01-01 ~ 2024-12-31
32,757 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,927,913 GBP2024-12-31
2,927,913 GBP2023-12-31
Plant and equipment
637,123 GBP2024-12-31
605,449 GBP2023-12-31
Furniture and fittings
574,723 GBP2024-12-31
567,537 GBP2023-12-31
Computers
276,990 GBP2024-12-31
261,414 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,416,749 GBP2024-12-31
4,362,313 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-3,900 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-3,900 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
759,938 GBP2024-12-31
723,310 GBP2023-12-31
Plant and equipment
518,971 GBP2024-12-31
486,270 GBP2023-12-31
Furniture and fittings
351,054 GBP2024-12-31
316,349 GBP2023-12-31
Computers
250,654 GBP2024-12-31
246,488 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,880,617 GBP2024-12-31
1,772,417 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
36,628 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
32,701 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,705 GBP2024-01-01 ~ 2024-12-31
Computers
8,066 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-3,900 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,900 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,167,975 GBP2024-12-31
2,204,603 GBP2023-12-31
Plant and equipment
118,152 GBP2024-12-31
119,178 GBP2023-12-31
Furniture and fittings
223,669 GBP2024-12-31
251,188 GBP2023-12-31
Computers
26,336 GBP2024-12-31
14,926 GBP2023-12-31
Finished Goods/Goods for Resale
2,388,792 GBP2024-12-31
2,098,846 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
128,183 GBP2024-12-31
196,778 GBP2023-12-31
Other Debtors
Current
958,965 GBP2024-12-31
769,312 GBP2023-12-31
Prepayments/Accrued Income
Current
33,381 GBP2024-12-31
30,627 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
184,562 GBP2024-12-31
198,904 GBP2023-12-31
Other Remaining Borrowings
Current
109,756 GBP2024-12-31
37,653 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,577,528 GBP2024-12-31
2,334,797 GBP2023-12-31
Corporation Tax Payable
Current
62,292 GBP2024-12-31
25,193 GBP2023-12-31
Other Taxation & Social Security Payable
Current
32,126 GBP2024-12-31
29,617 GBP2023-12-31
Other Creditors
Current
298,974 GBP2024-12-31
276,103 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
42,136 GBP2024-12-31
69,904 GBP2023-12-31
Creditors
Current
3,307,374 GBP2024-12-31
2,972,171 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
471,512 GBP2024-12-31
658,569 GBP2023-12-31
Other Remaining Borrowings
Non-current
282,279 GBP2024-12-31
99,848 GBP2023-12-31
Creditors
Non-current
753,791 GBP2024-12-31
758,417 GBP2023-12-31
Bank Borrowings
656,074 GBP2024-12-31
838,882 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
18,591 GBP2023-12-31
-18,591 GBP2023-12-31
Total Borrowings
1,048,109 GBP2024-12-31
994,974 GBP2023-12-31
Current
294,318 GBP2024-12-31
236,557 GBP2023-12-31
Non-current
753,791 GBP2024-12-31
758,417 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
26,667 shares2024-12-31
26,667 shares2023-12-31