Turnover/Revenue
3,534,524 GBP2024-01-01 ~ 2024-12-31
3,276,652 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,177,947 GBP2024-01-01 ~ 2024-12-31
-2,086,514 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,356,577 GBP2024-01-01 ~ 2024-12-31
1,190,138 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-588,446 GBP2024-01-01 ~ 2024-12-31
-564,823 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
768,131 GBP2024-01-01 ~ 2024-12-31
878,176 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
236,566 GBP2024-01-01 ~ 2024-12-31
412,823 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
221,721 GBP2024-01-01 ~ 2024-12-31
373,989 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,874,760 GBP2024-12-31
11,039,834 GBP2023-12-31
Total Inventories
7,641 GBP2024-12-31
Debtors
202,834 GBP2024-12-31
181,211 GBP2023-12-31
Cash at bank and in hand
714,067 GBP2024-12-31
307,350 GBP2023-12-31
Current Assets
924,542 GBP2024-12-31
488,561 GBP2023-12-31
Net Current Assets/Liabilities
291,962 GBP2024-12-31
18,063 GBP2023-12-31
Total Assets Less Current Liabilities
11,166,722 GBP2024-12-31
11,057,897 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-6,335,354 GBP2023-12-31
Net Assets/Liabilities
4,577,379 GBP2024-12-31
4,355,658 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Revaluation reserve
1,540,354 GBP2024-12-31
1,540,354 GBP2023-12-31
Retained earnings (accumulated losses)
3,032,023 GBP2024-12-31
2,810,302 GBP2023-12-31
1,079,028 GBP2022-12-31
Equity
4,577,379 GBP2024-12-31
4,355,658 GBP2023-12-31
1,079,030 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
221,721 GBP2024-01-01 ~ 2024-12-31
373,989 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,236,284 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,236,284 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
4,593,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
299,532 GBP2024-01-01 ~ 2024-12-31
200,362 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,771,617 GBP2024-01-01 ~ 2024-12-31
1,603,637 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
112,933 GBP2024-01-01 ~ 2024-12-31
116,784 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,910,227 GBP2024-01-01 ~ 2024-12-31
1,743,480 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,845 GBP2024-01-01 ~ 2024-12-31
38,834 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
59,142 GBP2024-01-01 ~ 2024-12-31
97,013 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
392,543 GBP2024-12-31
385,369 GBP2023-12-31
Deferred Tax Liabilities
381,730 GBP2024-12-31
366,885 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
11,000,000 GBP2024-12-31
11,000,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
630,844 GBP2024-12-31
496,386 GBP2023-12-31
Motor vehicles
67,632 GBP2024-12-31
67,632 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,698,476 GBP2024-12-31
11,564,018 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
290,812 GBP2024-12-31
58,163 GBP2023-12-31
Tools/Equipment for furniture and fittings
502,186 GBP2024-12-31
435,303 GBP2023-12-31
Motor vehicles
30,718 GBP2024-12-31
30,718 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
823,716 GBP2024-12-31
524,184 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
232,649 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
66,883 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
299,532 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
10,709,188 GBP2024-12-31
10,941,837 GBP2023-12-31
Tools/Equipment for furniture and fittings
128,658 GBP2024-12-31
61,083 GBP2023-12-31
Motor vehicles
36,914 GBP2024-12-31
36,914 GBP2023-12-31
Raw materials and consumables
7,641 GBP2024-12-31
Trade Debtors/Trade Receivables
51,389 GBP2024-12-31
117,047 GBP2023-12-31
Amounts Owed By Related Parties
123,000 GBP2024-12-31
28,000 GBP2023-12-31
Other Debtors
10,477 GBP2024-12-31
9,466 GBP2023-12-31
Prepayments
17,968 GBP2024-12-31
26,698 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
6,335,354 GBP2023-12-31
Bank Borrowings
Current
171,054 GBP2024-12-31
Non-current
6,207,613 GBP2024-12-31
6,335,354 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 shares2023-12-31