Administrative Expenses
-99,096 GBP2021-01-01 ~ 2021-12-31
-225,501 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
115,019 GBP2021-01-01 ~ 2021-12-31
116,337 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
837 GBP2021-01-01 ~ 2021-12-31
1,542 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-45,914 GBP2021-01-01 ~ 2021-12-31
-48,360 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
69,942 GBP2021-01-01 ~ 2021-12-31
69,519 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-2,109 GBP2021-01-01 ~ 2021-12-31
-936 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
67,833 GBP2021-01-01 ~ 2021-12-31
68,583 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
619,220 GBP2021-01-01 ~ 2021-12-31
0 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
569,401 GBP2021-01-01 ~ 2021-12-31
68,583 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
2,425,000 GBP2021-12-31
1,838,150 GBP2020-12-31
Fixed Assets - Investments
2,351,014 GBP2021-12-31
2,351,014 GBP2020-12-31
Fixed Assets
4,776,014 GBP2021-12-31
4,189,164 GBP2020-12-31
Debtors
2,447,599 GBP2021-12-31
2,365,979 GBP2020-12-31
Cash at bank and in hand
135,732 GBP2021-12-31
390,133 GBP2020-12-31
Current Assets
2,583,331 GBP2021-12-31
2,756,112 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-357,211 GBP2020-12-31
Net Current Assets/Liabilities
2,316,554 GBP2021-12-31
2,398,901 GBP2020-12-31
Total Assets Less Current Liabilities
7,092,568 GBP2021-12-31
6,588,065 GBP2020-12-31
Net Assets/Liabilities
5,911,459 GBP2021-12-31
5,342,058 GBP2020-12-31
Equity
Called up share capital
25,941 GBP2021-12-31
25,941 GBP2020-12-31
25,941 GBP2019-12-31
Share premium
2,552,550 GBP2021-12-31
2,552,550 GBP2020-12-31
2,552,550 GBP2019-12-31
Revaluation reserve
501,568 GBP2021-12-31
0 GBP2020-12-31
0 GBP2019-12-31
Capital redemption reserve
594 GBP2021-12-31
594 GBP2020-12-31
Retained earnings (accumulated losses)
2,830,806 GBP2021-12-31
2,762,973 GBP2020-12-31
2,694,390 GBP2019-12-31
Equity
5,911,459 GBP2021-12-31
5,342,058 GBP2020-12-31
5,273,475 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
67,833 GBP2021-01-01 ~ 2021-12-31
68,583 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
67,833 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
2,500 GBP2021-01-01 ~ 2021-12-31
2,500 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
32,370 GBP2021-01-01 ~ 2021-12-31
32,370 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
632021-01-01 ~ 2021-12-31
692020-01-01 ~ 2020-12-31
Wages/Salaries
1,716,157 GBP2021-01-01 ~ 2021-12-31
1,907,367 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
152,780 GBP2021-01-01 ~ 2021-12-31
160,199 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,816 GBP2021-01-01 ~ 2021-12-31
120,401 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,982,753 GBP2021-01-01 ~ 2021-12-31
2,187,967 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
24,000 GBP2021-01-01 ~ 2021-12-31
24,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,109 GBP2021-01-01 ~ 2021-12-31
936 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,000,000 GBP2020-12-31
Plant and equipment
34,045 GBP2021-12-31
34,045 GBP2020-12-31
Furniture and fittings
29,458 GBP2021-12-31
29,458 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,488,503 GBP2021-12-31
2,063,503 GBP2020-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
425,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,425,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
34,045 GBP2021-12-31
34,045 GBP2020-12-31
Furniture and fittings
29,458 GBP2021-12-31
29,458 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
63,503 GBP2021-12-31
225,353 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
32,370 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,370 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2021-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,425,000 GBP2021-12-31
1,838,150 GBP2020-12-31
Plant and equipment
0 GBP2021-12-31
0 GBP2020-12-31
Furniture and fittings
0 GBP2021-12-31
0 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
1,131,328 GBP2021-12-31
1,108,443 GBP2020-12-31
Prepayments/Accrued Income
Current
90,344 GBP2021-12-31
59,257 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
1,221,672 GBP2021-12-31
Current, Amounts falling due within one year
1,167,700 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
182,760 GBP2021-12-31
117,913 GBP2020-12-31
Trade Creditors/Trade Payables
Current
63,140 GBP2021-12-31
34,967 GBP2020-12-31
Other Taxation & Social Security Payable
Current
18,359 GBP2021-12-31
201,824 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
2,518 GBP2021-12-31
2,507 GBP2020-12-31
Creditors
Current
266,777 GBP2021-12-31
357,211 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
1,056,151 GBP2021-12-31
1,240,810 GBP2020-12-31
Bank Borrowings
1,238,911 GBP2021-12-31
1,358,723 GBP2020-12-31
Total Borrowings
Current
182,760 GBP2021-12-31
117,913 GBP2020-12-31
Non-current
1,056,151 GBP2021-12-31
1,240,810 GBP2020-12-31
Equity
Called up share capital
25,941 GBP2021-12-31
25,941 GBP2020-12-31