Par Value of Share
Class 2 ordinary share
12023-07-01 ~ 2024-12-30
Class 3 ordinary share
12023-07-01 ~ 2024-12-30
Class 4 ordinary share
12023-07-01 ~ 2024-12-30
Turnover/Revenue
6,875,984 GBP2023-07-01 ~ 2024-12-30
5,160,866 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
3,481,199 GBP2023-07-01 ~ 2024-12-30
3,333,867 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,394,785 GBP2023-07-01 ~ 2024-12-30
1,826,999 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,919,148 GBP2023-07-01 ~ 2024-12-30
934,459 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,530,729 GBP2023-07-01 ~ 2024-12-30
899,243 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
38,022 GBP2023-07-01 ~ 2024-12-30
4,422 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
72,950 GBP2023-07-01 ~ 2024-12-30
87,101 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,460,060 GBP2023-07-01 ~ 2024-12-30
879,698 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
422,360 GBP2023-07-01 ~ 2024-12-30
160,983 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,037,700 GBP2023-07-01 ~ 2024-12-30
718,715 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,037,700 GBP2023-07-01 ~ 2024-12-30
641,056 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
10,678 GBP2024-12-30
Property, Plant & Equipment
9,023,574 GBP2024-12-30
8,268,172 GBP2023-06-30
Fixed Assets - Investments
395,616 GBP2024-12-30
348,956 GBP2023-06-30
Investment Property
605,665 GBP2024-12-30
655,665 GBP2023-06-30
Fixed Assets
10,035,533 GBP2024-12-30
9,272,793 GBP2023-06-30
Total Inventories
17,990 GBP2024-12-30
7,235 GBP2023-06-30
Debtors
137,570 GBP2024-12-30
194,487 GBP2023-06-30
Cash at bank and in hand
157,722 GBP2024-12-30
509,343 GBP2023-06-30
Current Assets
313,282 GBP2024-12-30
711,065 GBP2023-06-30
Creditors
Current
1,093,471 GBP2024-12-30
1,051,977 GBP2023-06-30
Net Current Assets/Liabilities
-780,189 GBP2024-12-30
-340,912 GBP2023-06-30
Total Assets Less Current Liabilities
9,255,344 GBP2024-12-30
8,931,881 GBP2023-06-30
Net Assets/Liabilities
8,417,785 GBP2024-12-30
7,497,785 GBP2023-06-30
Equity
Called up share capital
7,300 GBP2024-12-30
7,300 GBP2023-06-30
7,300 GBP2022-06-30
Revaluation reserve
2,199,125 GBP2024-12-30
2,199,125 GBP2023-06-30
2,276,784 GBP2022-06-30
Retained earnings (accumulated losses)
6,145,447 GBP2024-12-30
5,187,947 GBP2023-06-30
4,615,657 GBP2022-06-30
Equity
8,417,785 GBP2024-12-30
7,497,785 GBP2023-06-30
6,961,529 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-117,700 GBP2023-07-01 ~ 2024-12-30
-104,800 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-117,700 GBP2023-07-01 ~ 2024-12-30
-104,800 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,075,200 GBP2023-07-01 ~ 2024-12-30
677,090 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,923,064 GBP2023-07-01 ~ 2024-12-30
1,650,292 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
161,474 GBP2023-07-01 ~ 2024-12-30
119,442 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
175,628 GBP2023-07-01 ~ 2024-12-30
26,034 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,260,166 GBP2023-07-01 ~ 2024-12-30
1,795,768 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
692023-07-01 ~ 2024-12-30
1172022-07-01 ~ 2023-06-30
Director Remuneration
13,644 GBP2023-07-01 ~ 2024-12-30
9,096 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
345,680 GBP2023-07-01 ~ 2024-12-30
187,055 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
10,402 GBP2023-07-01 ~ 2024-12-30
18,241 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
179,109 GBP2023-07-01 ~ 2024-12-30
277,792 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
365,015 GBP2023-07-01 ~ 2024-12-30
180,303 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
30,952 GBP2024-12-30
20,000 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
20,274 GBP2024-12-30
20,000 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
274 GBP2023-07-01 ~ 2024-12-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
10,678 GBP2024-12-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,641,799 GBP2024-12-30
7,854,889 GBP2023-06-30
Furniture and fittings
2,152,881 GBP2024-12-30
817,537 GBP2023-06-30
Motor vehicles
64,198 GBP2024-12-30
123,409 GBP2023-06-30
Computers
80,208 GBP2024-12-30
160,341 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
9,939,086 GBP2024-12-30
8,956,176 GBP2023-06-30
Property, Plant & Equipment - Disposals
Land and buildings
-213,090 GBP2023-07-01 ~ 2024-12-30
Motor vehicles
-87,239 GBP2023-07-01 ~ 2024-12-30
Computers
-127,860 GBP2023-07-01 ~ 2024-12-30
Property, Plant & Equipment - Disposals
-428,189 GBP2023-07-01 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
268,409 GBP2024-12-30
201,293 GBP2023-06-30
Furniture and fittings
574,601 GBP2024-12-30
253,232 GBP2023-06-30
Motor vehicles
37,514 GBP2024-12-30
79,351 GBP2023-06-30
Computers
34,988 GBP2024-12-30
154,128 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
915,512 GBP2024-12-30
688,004 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
321,369 GBP2023-07-01 ~ 2024-12-30
Motor vehicles
15,591 GBP2023-07-01 ~ 2024-12-30
Computers
8,720 GBP2023-07-01 ~ 2024-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
345,680 GBP2023-07-01 ~ 2024-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
67,116 GBP2023-07-01 ~ 2024-12-30
Motor vehicles
-57,428 GBP2023-07-01 ~ 2024-12-30
Computers
-127,860 GBP2023-07-01 ~ 2024-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-118,172 GBP2023-07-01 ~ 2024-12-30
Property, Plant & Equipment
Land and buildings
7,373,390 GBP2024-12-30
7,653,596 GBP2023-06-30
Furniture and fittings
1,578,280 GBP2024-12-30
564,305 GBP2023-06-30
Motor vehicles
26,684 GBP2024-12-30
44,058 GBP2023-06-30
Computers
45,220 GBP2024-12-30
6,213 GBP2023-06-30
Investment Property - Fair Value Model
605,665 GBP2024-12-30
655,665 GBP2023-06-30
Merchandise
17,990 GBP2024-12-30
7,235 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
84,988 GBP2024-12-30
136,193 GBP2023-06-30
Prepayments
Current
52,582 GBP2024-12-30
58,294 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
137,570 GBP2024-12-30
Current, Amounts falling due within one year
194,487 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
56,952 GBP2024-12-30
207,938 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
24,950 GBP2024-12-30
Trade Creditors/Trade Payables
Current
533,985 GBP2024-12-30
113,782 GBP2023-06-30
Corporation Tax Payable
Current
179,109 GBP2024-12-30
277,792 GBP2023-06-30
Other Taxation & Social Security Payable
Current
47,500 GBP2024-12-30
43,985 GBP2023-06-30
Other Creditors
Current
135,221 GBP2024-12-30
100,907 GBP2023-06-30
Accrued Liabilities
Current
64,478 GBP2024-12-30
111,502 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
431,851 GBP2024-12-30
1,238,717 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
6,449 GBP2024-12-30
Bank Borrowings
Current, Amounts falling due within one year
207,938 GBP2023-06-30
Non-current, Between two and five year
329,854 GBP2024-12-30
Between two and five year, Non-current
645,878 GBP2023-06-30
Secured
488,803 GBP2024-12-30
1,446,655 GBP2023-06-30
Total Borrowings
Secured
520,202 GBP2024-12-30
1,446,655 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
380,059 GBP2024-12-30
124,043 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
399,259 GBP2024-12-30
156,008 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2024-12-30
Class 3 ordinary share
1,200 shares2024-12-30
Class 4 ordinary share
1,200 shares2024-12-30
Profit/Loss
Retained earnings (accumulated losses)
1,037,700 GBP2023-07-01 ~ 2024-12-30