Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
6,048,469 GBP2021-01-01 ~ 2021-12-31
3,691,335 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
1,149,916 GBP2021-01-01 ~ 2021-12-31
1,158,216 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,898,553 GBP2021-01-01 ~ 2021-12-31
2,533,119 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
3,562,877 GBP2021-01-01 ~ 2021-12-31
3,202,994 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,496,812 GBP2021-01-01 ~ 2021-12-31
-183,834 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,480 GBP2021-01-01 ~ 2021-12-31
19,766 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,529,863 GBP2021-01-01 ~ 2021-12-31
-164,068 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
165,384 GBP2021-01-01 ~ 2021-12-31
-57,023 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,364,479 GBP2021-01-01 ~ 2021-12-31
-107,045 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,364,479 GBP2021-01-01 ~ 2021-12-31
-107,045 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
21,132,642 GBP2021-12-31
21,106,750 GBP2020-12-31
Fixed Assets - Investments
1,020,571 GBP2021-12-31
Fixed Assets
22,153,213 GBP2021-12-31
21,106,750 GBP2020-12-31
Total Inventories
442,506 GBP2021-12-31
257,145 GBP2020-12-31
Debtors
1,153,429 GBP2021-12-31
1,785,010 GBP2020-12-31
Cash at bank and in hand
6,489,326 GBP2021-12-31
5,267,820 GBP2020-12-31
Current Assets
8,085,261 GBP2021-12-31
7,309,975 GBP2020-12-31
Creditors
Current
2,220,120 GBP2021-12-31
1,902,850 GBP2020-12-31
Net Current Assets/Liabilities
5,865,141 GBP2021-12-31
5,407,125 GBP2020-12-31
Total Assets Less Current Liabilities
28,018,354 GBP2021-12-31
26,513,875 GBP2020-12-31
Net Assets/Liabilities
25,775,354 GBP2021-12-31
24,410,875 GBP2020-12-31
Equity
Called up share capital
25,000 GBP2021-12-31
25,000 GBP2020-12-31
25,000 GBP2019-12-31
Revaluation reserve
10,697,872 GBP2021-12-31
10,697,872 GBP2020-12-31
10,697,872 GBP2019-12-31
Retained earnings (accumulated losses)
15,052,482 GBP2021-12-31
13,688,003 GBP2020-12-31
13,795,048 GBP2019-12-31
Equity
25,775,354 GBP2021-12-31
24,410,875 GBP2020-12-31
24,517,920 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,364,479 GBP2021-01-01 ~ 2021-12-31
-107,045 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,719,880 GBP2021-01-01 ~ 2021-12-31
1,461,335 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
622021-01-01 ~ 2021-12-31
562020-01-01 ~ 2020-12-31
Director Remuneration
475,456 GBP2021-01-01 ~ 2021-12-31
441,245 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
365,645 GBP2021-01-01 ~ 2021-12-31
334,952 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
262,953 GBP2021-01-01 ~ 2021-12-31
-57,023 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
202,673 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
202,673 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
19,114,069 GBP2021-12-31
19,114,069 GBP2020-12-31
Plant and equipment
2,516,233 GBP2021-12-31
2,446,307 GBP2020-12-31
Motor vehicles
815,070 GBP2021-12-31
624,691 GBP2020-12-31
Computers
2,506,300 GBP2021-12-31
2,719,270 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
24,951,672 GBP2021-12-31
24,904,337 GBP2020-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-17,000 GBP2021-01-01 ~ 2021-12-31
Computers
-412,532 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-429,532 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
84,114 GBP2021-12-31
79,166 GBP2020-12-31
Plant and equipment
1,684,410 GBP2021-12-31
1,600,103 GBP2020-12-31
Motor vehicles
434,564 GBP2021-12-31
376,855 GBP2020-12-31
Computers
1,615,942 GBP2021-12-31
1,741,463 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,819,030 GBP2021-12-31
3,797,587 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,948 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
84,307 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
57,709 GBP2021-01-01 ~ 2021-12-31
Computers
218,681 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
365,645 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-344,202 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-344,202 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
19,029,955 GBP2021-12-31
19,034,903 GBP2020-12-31
Plant and equipment
831,823 GBP2021-12-31
846,204 GBP2020-12-31
Motor vehicles
380,506 GBP2021-12-31
247,836 GBP2020-12-31
Computers
890,358 GBP2021-12-31
977,807 GBP2020-12-31
Merchandise
442,506 GBP2021-12-31
257,145 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
343,325 GBP2021-12-31
295,552 GBP2020-12-31
Other Debtors
Current
720,141 GBP2021-12-31
1,237,535 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
20,070 GBP2021-12-31
195,545 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
39,421 GBP2021-12-31
26,195 GBP2020-12-31
Prepayments
Current
30,472 GBP2021-12-31
30,183 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
1,153,429 GBP2021-12-31
1,785,010 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
4,550 GBP2021-12-31
9,176 GBP2020-12-31
Trade Creditors/Trade Payables
Current
478,064 GBP2021-12-31
497,622 GBP2020-12-31
Other Taxation & Social Security Payable
Current
38,423 GBP2021-12-31
35,173 GBP2020-12-31
Other Creditors
Current
1,699,083 GBP2021-12-31
1,360,879 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,243,000 GBP2021-12-31
2,103,000 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,364,479 GBP2021-01-01 ~ 2021-12-31