Profit/Loss
1,188,624 GBP2024-01-01 ~ 2024-12-31
1,097,120 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,188,624 GBP2024-01-01 ~ 2024-12-31
1,097,120 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,483,727 GBP2024-12-31
1,532,180 GBP2023-12-31
Investment Property
5,010,000 GBP2024-12-31
4,918,000 GBP2023-12-31
Fixed Assets
6,493,727 GBP2024-12-31
6,450,180 GBP2023-12-31
Debtors
1,913,750 GBP2024-12-31
1,821,312 GBP2023-12-31
Cash at bank and in hand
6,324,052 GBP2024-12-31
3,726,464 GBP2023-12-31
Current Assets
8,727,417 GBP2024-12-31
7,475,886 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,589,835 GBP2023-12-31
Net Current Assets/Liabilities
3,822,819 GBP2024-12-31
2,886,051 GBP2023-12-31
Total Assets Less Current Liabilities
10,316,546 GBP2024-12-31
9,336,231 GBP2023-12-31
Net Assets/Liabilities
10,065,922 GBP2024-12-31
9,227,298 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
10,015,922 GBP2024-12-31
9,177,298 GBP2023-12-31
8,080,178 GBP2022-12-31
Equity
10,065,922 GBP2024-12-31
9,227,298 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,188,624 GBP2024-01-01 ~ 2024-12-31
1,097,120 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-350,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,600 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
522024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Wages/Salaries
2,277,222 GBP2024-01-01 ~ 2024-12-31
2,059,041 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
127,306 GBP2024-01-01 ~ 2024-12-31
118,202 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,741,834 GBP2024-01-01 ~ 2024-12-31
2,478,078 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
564,374 GBP2024-01-01 ~ 2024-12-31
522,404 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
141,690 GBP2024-01-01 ~ 2024-12-31
108,933 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,496,136 GBP2024-01-01 ~ 2024-12-31
1,206,053 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,865,489 GBP2024-12-31
1,865,489 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
223,117 GBP2024-12-31
223,117 GBP2023-12-31
Plant and equipment
131,163 GBP2024-12-31
128,073 GBP2023-12-31
Furniture and fittings
651,308 GBP2024-12-31
639,185 GBP2023-12-31
Motor vehicles
640,120 GBP2024-12-31
635,859 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,511,197 GBP2024-12-31
3,491,723 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
Motor vehicles
-34,379 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-34,379 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
125,257 GBP2024-12-31
118,995 GBP2023-12-31
Plant and equipment
119,648 GBP2024-12-31
115,310 GBP2023-12-31
Furniture and fittings
527,485 GBP2024-12-31
504,477 GBP2023-12-31
Motor vehicles
523,435 GBP2024-12-31
520,676 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,027,470 GBP2024-12-31
1,959,543 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
6,262 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
4,338 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
23,008 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
39,251 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
104,419 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
Motor vehicles
-36,492 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,492 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,133,844 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
97,860 GBP2024-12-31
104,122 GBP2023-12-31
Plant and equipment
11,515 GBP2024-12-31
12,763 GBP2023-12-31
Furniture and fittings
123,823 GBP2024-12-31
134,708 GBP2023-12-31
Motor vehicles
116,685 GBP2024-12-31
115,183 GBP2023-12-31
Land and buildings, Owned/Freehold
1,165,404 GBP2023-12-31
Investment Property - Fair Value Model
5,010,000 GBP2024-12-31
4,918,000 GBP2023-12-31
Disposals of Investment Property - Fair Value Model
-7,000 GBP2024-01-01 ~ 2024-12-31
Trade Debtors/Trade Receivables
Current
342,063 GBP2024-12-31
396,978 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
50,866 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
155,686 GBP2024-12-31
329,288 GBP2023-12-31
Other Debtors
Current
6,738 GBP2024-12-31
5,000 GBP2023-12-31
Prepayments/Accrued Income
Current
85,843 GBP2024-12-31
83,386 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,913,750 GBP2024-12-31
Current, Amounts falling due within one year
1,821,312 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,781,954 GBP2024-12-31
3,728,857 GBP2023-12-31
Corporation Tax Payable
Current
114,956 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
741,870 GBP2024-12-31
631,026 GBP2023-12-31
Other Creditors
Current
4,879 GBP2024-12-31
1,088 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
260,939 GBP2024-12-31
228,864 GBP2023-12-31
Creditors
Current
4,904,598 GBP2024-12-31
4,589,835 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,716 GBP2024-12-31
Between two and five year
62,640 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
101,356 GBP2024-12-31