Cost of Sales
-7,178,094 GBP2024-01-01 ~ 2024-12-31
-8,205,416 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,526,637 GBP2024-01-01 ~ 2024-12-31
-5,274,050 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,154 GBP2024-01-01 ~ 2024-12-31
7,036 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,649,028 GBP2024-01-01 ~ 2024-12-31
4,850,144 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,935,490 GBP2024-01-01 ~ 2024-12-31
3,647,656 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
27,873 GBP2024-12-31
24,264 GBP2023-12-31
Property, Plant & Equipment
31,083,990 GBP2024-12-31
30,496,673 GBP2023-12-31
Fixed Assets
31,111,863 GBP2024-12-31
30,520,937 GBP2023-12-31
Debtors
4,871,452 GBP2024-12-31
5,502,710 GBP2023-12-31
Cash at bank and in hand
2,129,202 GBP2024-12-31
1,541,882 GBP2023-12-31
Current Assets
36,916,526 GBP2024-12-31
31,660,398 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,877,954 GBP2024-12-31
Net Current Assets/Liabilities
34,038,572 GBP2024-12-31
27,793,120 GBP2023-12-31
Total Assets Less Current Liabilities
65,150,435 GBP2024-12-31
58,314,057 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-24,401,728 GBP2024-12-31
Net Assets/Liabilities
37,285,553 GBP2024-12-31
35,350,063 GBP2023-12-31
Equity
Called up share capital
7,170,925 GBP2024-12-31
7,170,925 GBP2023-12-31
7,043,297 GBP2022-12-31
Share premium
8,636,802 GBP2024-12-31
8,636,802 GBP2023-12-31
8,253,917 GBP2022-12-31
Revaluation reserve
2,620,970 GBP2024-12-31
2,620,970 GBP2023-12-31
2,620,970 GBP2022-12-31
Retained earnings (accumulated losses)
18,856,856 GBP2024-12-31
16,921,366 GBP2023-12-31
13,273,710 GBP2022-12-31
Equity
37,285,553 GBP2024-12-31
35,350,063 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,935,490 GBP2024-01-01 ~ 2024-12-31
3,647,656 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
127,628 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
510,513 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,270 GBP2024-01-01 ~ 2024-12-31
25,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
932024-01-01 ~ 2024-12-31
892023-01-01 ~ 2023-12-31
Wages/Salaries
2,937,452 GBP2024-01-01 ~ 2024-12-31
2,655,971 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,977 GBP2024-01-01 ~ 2024-12-31
128,454 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,383,797 GBP2024-01-01 ~ 2024-12-31
3,020,211 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
172,025 GBP2024-01-01 ~ 2024-12-31
162,026 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
222,583 GBP2024-01-01 ~ 2024-12-31
346,676 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
60,289 GBP2024-12-31
60,289 GBP2023-12-31
Computer software
204,975 GBP2024-12-31
192,461 GBP2023-12-31
Intangible Assets - Gross Cost
265,264 GBP2024-12-31
252,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,289 GBP2024-12-31
60,289 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
237,391 GBP2024-12-31
228,486 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
8,905 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
27,873 GBP2024-12-31
24,264 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
23,196,752 GBP2023-12-31
Plant and equipment
9,135,512 GBP2024-12-31
8,974,532 GBP2023-12-31
Motor vehicles
81,836 GBP2024-12-31
39,886 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
41,211,761 GBP2024-12-31
39,353,707 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-134,208 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
23,183,672 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,719,626 GBP2024-12-31
4,336,868 GBP2023-12-31
Motor vehicles
46,279 GBP2024-12-31
39,886 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,127,771 GBP2024-12-31
8,857,034 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
382,758 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
6,393 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,298,101 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
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,364 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,045,895 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
20,137,777 GBP2024-12-31
20,614,725 GBP2023-12-31
Plant and equipment
4,415,886 GBP2024-12-31
4,637,664 GBP2023-12-31
Motor vehicles
35,557 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,314,013 GBP2024-12-31
5,126,669 GBP2023-12-31
Other Debtors
Current
305,587 GBP2024-12-31
291,430 GBP2023-12-31
Prepayments/Accrued Income
Current
251,852 GBP2024-12-31
84,611 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,871,452 GBP2024-12-31
Amounts falling due within one year, Current
5,502,710 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
250,000 GBP2024-12-31
750,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,205,897 GBP2024-12-31
1,367,775 GBP2023-12-31
Corporation Tax Payable
Current
245,346 GBP2024-12-31
439,121 GBP2023-12-31
Other Taxation & Social Security Payable
Current
125,202 GBP2024-12-31
86,747 GBP2023-12-31
Other Creditors
Current
32,327 GBP2024-12-31
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,019,182 GBP2024-12-31
1,223,635 GBP2023-12-31
Creditors
Current
2,877,954 GBP2024-12-31
3,867,278 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
24,401,728 GBP2024-12-31
19,608,623 GBP2023-12-31
Other Remaining Borrowings
Non-current
0 GBP2024-12-31
16,869 GBP2023-12-31
Creditors
Non-current
24,401,728 GBP2024-12-31
19,625,492 GBP2023-12-31
Bank Borrowings
24,651,728 GBP2024-12-31
20,358,623 GBP2023-12-31
Total Borrowings
24,651,728 GBP2024-12-31
20,375,492 GBP2023-12-31
Current
250,000 GBP2024-12-31
750,000 GBP2023-12-31
Non-current
24,401,728 GBP2024-12-31
19,625,492 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
50 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,258,644 shares2024-12-31
2,258,644 shares2023-12-31
Par Value of Share
Class 2 ordinary share
25 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
24,173,597 shares2024-12-31
24,173,597 shares2023-12-31
Equity
Called up share capital
7,170,925 GBP2024-12-31
7,170,925 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,093 GBP2024-12-31
36,936 GBP2023-12-31
Between two and five year
2,521 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
39,614 GBP2024-12-31
36,936 GBP2023-12-31