Cost of Sales
0 GBP2024-01-01 ~ 2024-12-31
-265 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,428,679 GBP2024-01-01 ~ 2024-12-31
-2,363,766 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,662,220 GBP2024-01-01 ~ 2024-12-31
1,969,674 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,455,578 GBP2024-01-01 ~ 2024-12-31
1,927,039 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,408,578 GBP2024-01-01 ~ 2024-12-31
1,908,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
9,733,818 GBP2024-12-31
9,836,642 GBP2023-12-31
Investment Property
725,000 GBP2024-12-31
725,000 GBP2023-12-31
Fixed Assets - Investments
4,870,480 GBP2024-12-31
4,842,403 GBP2023-12-31
Fixed Assets
15,329,298 GBP2024-12-31
15,404,045 GBP2023-12-31
Debtors
4,772,811 GBP2024-12-31
4,188,816 GBP2023-12-31
Net Current Assets/Liabilities
-1,970,296 GBP2024-12-31
-2,000,614 GBP2023-12-31
Total Assets Less Current Liabilities
13,359,002 GBP2024-12-31
13,403,431 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,916,670 GBP2024-12-31
-4,416,677 GBP2023-12-31
Net Assets/Liabilities
9,146,332 GBP2024-12-31
8,737,754 GBP2023-12-31
Equity
Called up share capital
9,380 GBP2024-12-31
9,380 GBP2023-12-31
9,380 GBP2022-12-31
Capital redemption reserve
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
9,136,951 GBP2024-12-31
8,728,373 GBP2023-12-31
8,030,237 GBP2022-12-31
Equity
9,146,332 GBP2024-12-31
8,737,754 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,408,578 GBP2024-01-01 ~ 2024-12-31
1,908,063 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,209,927 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
6,750 GBP2024-01-01 ~ 2024-12-31
8,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
122024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Wages/Salaries
628,408 GBP2024-01-01 ~ 2024-12-31
550,606 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
80,088 GBP2024-01-01 ~ 2024-12-31
70,912 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
789,686 GBP2024-01-01 ~ 2024-12-31
689,807 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,000 GBP2024-01-01 ~ 2024-12-31
19,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
11,087,167 GBP2023-12-31
Plant and equipment
1,533,329 GBP2024-12-31
1,252,193 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,662,324 GBP2024-12-31
12,339,360 GBP2023-12-31
Land and buildings, Owned/Freehold
11,128,995 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,161,127 GBP2024-12-31
1,013,511 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,928,506 GBP2024-12-31
2,502,718 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
147,616 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
425,788 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,767,379 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
9,361,616 GBP2024-12-31
Plant and equipment
372,202 GBP2024-12-31
238,682 GBP2023-12-31
Owned/Freehold, Land and buildings
9,597,960 GBP2023-12-31
Investment Property - Fair Value Model
725,000 GBP2023-12-31
Amounts invested in assets
Non-current
4,870,480 GBP2024-12-31
4,842,403 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
43 GBP2024-12-31
3,392 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
8,725 GBP2024-12-31
24 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,376,527 GBP2024-12-31
2,668,749 GBP2023-12-31
Other Debtors
Current
1,169,741 GBP2024-12-31
1,167,428 GBP2023-12-31
Prepayments/Accrued Income
Current
217,775 GBP2024-12-31
349,223 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,772,811 GBP2024-12-31
4,188,816 GBP2023-12-31
Bank Borrowings
4,416,677 GBP2024-12-31
5,416,673 GBP2023-12-31
Bank Overdrafts
228,621 GBP2024-12-31
251,395 GBP2023-12-31
Total Borrowings
4,645,298 GBP2024-12-31
5,668,068 GBP2023-12-31
Current
728,628 GBP2024-12-31
1,251,391 GBP2023-12-31
Non-current
3,916,670 GBP2024-12-31
4,416,677 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
728,628 GBP2024-12-31
1,251,391 GBP2023-12-31
Trade Creditors/Trade Payables
Current
254,446 GBP2024-12-31
218,044 GBP2023-12-31
Amounts owed to group undertakings
Current
5,233,058 GBP2024-12-31
4,619,272 GBP2023-12-31
Corporation Tax Payable
Current
8,700 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
423,729 GBP2024-12-31
2,246 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
94,546 GBP2024-12-31
98,477 GBP2023-12-31
Creditors
Current
6,743,107 GBP2024-12-31
6,189,430 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,916,670 GBP2024-12-31
4,416,677 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,380 shares2024-12-31
9,380 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,471 GBP2024-12-31
29,033 GBP2023-12-31
Between two and five year
5,511 GBP2024-12-31
36,633 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
28,982 GBP2024-12-31
65,666 GBP2023-12-31
Director Remuneration
366,619 GBP2024-01-01 ~ 2024-12-31
327,578 GBP2023-01-01 ~ 2023-12-31