Average Number of Employees
682021-01-01 ~ 2021-12-31
582020-01-01 ~ 2020-12-31
Profit/Loss
118,363 GBP2021-01-01 ~ 2021-12-31
210,626 GBP2020-01-01 ~ 2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,717,162 GBP2021-12-31
1,728,186 GBP2020-12-31
Turnover/Revenue
6,007,956 GBP2021-01-01 ~ 2021-12-31
3,816,457 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
1,698,636 GBP2021-01-01 ~ 2021-12-31
1,240,501 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,309,320 GBP2021-01-01 ~ 2021-12-31
2,575,956 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
4,054,586 GBP2021-01-01 ~ 2021-12-31
2,560,581 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
449,078 GBP2021-01-01 ~ 2021-12-31
347,317 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
64,651 GBP2021-01-01 ~ 2021-12-31
70,989 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
384,427 GBP2021-01-01 ~ 2021-12-31
276,328 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
266,064 GBP2021-01-01 ~ 2021-12-31
65,702 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
118,363 GBP2021-01-01 ~ 2021-12-31
210,626 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
2,750,615 GBP2021-12-31
2,752,252 GBP2020-12-31
2,541,626 GBP2019-12-31
Property, Plant & Equipment
15,228,989 GBP2021-12-31
15,466,933 GBP2020-12-31
Total Inventories
212,195 GBP2021-12-31
291,880 GBP2020-12-31
Debtors
280,049 GBP2021-12-31
362,785 GBP2020-12-31
Cash at bank and in hand
2,298,590 GBP2021-12-31
1,036,492 GBP2020-12-31
Current Assets
2,790,834 GBP2021-12-31
1,691,157 GBP2020-12-31
Net Current Assets/Liabilities
-646,726 GBP2021-12-31
-666,234 GBP2020-12-31
Total Assets Less Current Liabilities
14,582,263 GBP2021-12-31
14,800,699 GBP2020-12-31
Net Assets/Liabilities
11,038,186 GBP2021-12-31
11,039,823 GBP2020-12-31
Equity
Called up share capital
10,001 GBP2021-12-31
10,001 GBP2020-12-31
Revaluation reserve
8,267,570 GBP2021-12-31
8,267,570 GBP2020-12-31
Equity
11,038,186 GBP2021-12-31
11,039,823 GBP2020-12-31
Property, Plant & Equipment - Depreciation Expense
106,337 GBP2021-01-01 ~ 2021-12-31
133,237 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,477,380 GBP2021-01-01 ~ 2021-12-31
1,271,285 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
127,948 GBP2021-01-01 ~ 2021-12-31
96,398 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,313 GBP2021-01-01 ~ 2021-12-31
42,740 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,657,641 GBP2021-01-01 ~ 2021-12-31
1,410,423 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
1,234,469 GBP2021-01-01 ~ 2021-12-31
280,967 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,024 GBP2021-01-01 ~ 2021-12-31
-19,160 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
73,041 GBP2021-01-01 ~ 2021-12-31
52,502 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
All ordinary shares
120,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
13,522,106 GBP2020-12-31
Furniture and fittings
3,503,094 GBP2021-12-31
3,939,336 GBP2020-12-31
Motor vehicles
21,694 GBP2021-12-31
21,194 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
17,079,476 GBP2021-12-31
17,482,636 GBP2020-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-469,811 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-3,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-503,758 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
13,554,688 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,050,089 GBP2021-12-31
1,233,198 GBP2020-12-31
Motor vehicles
16,043 GBP2021-12-31
16,448 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,850,487 GBP2021-12-31
2,015,703 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
45,117 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
59,337 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
1,883 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
106,337 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-242,446 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-2,288 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-271,553 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
784,355 GBP2021-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
12,770,333 GBP2021-12-31
Furniture and fittings
2,453,005 GBP2021-12-31
2,706,138 GBP2020-12-31
Motor vehicles
5,651 GBP2021-12-31
4,746 GBP2020-12-31
Owned/Freehold, Land and buildings
12,756,049 GBP2020-12-31
Raw Materials
212,195 GBP2021-12-31
291,880 GBP2020-12-31
Trade Debtors/Trade Receivables
37,314 GBP2021-12-31
131,158 GBP2020-12-31
Prepayments/Accrued Income
81,310 GBP2021-12-31
80,578 GBP2020-12-31
Amounts owed by directors
127,269 GBP2021-12-31
116,893 GBP2020-12-31
Other Debtors
34,156 GBP2021-12-31
34,156 GBP2020-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
183,474 GBP2021-12-31
105,904 GBP2020-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
221,265 GBP2021-12-31
268,168 GBP2020-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
2,521,085 GBP2021-12-31
1,811,047 GBP2020-12-31
Corporation Tax Payable
Amounts falling due within one year
277,252 GBP2021-12-31
84,164 GBP2020-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
210,734 GBP2021-12-31
64,358 GBP2020-12-31
Other Creditors
Amounts falling due within one year
23,750 GBP2021-12-31
23,750 GBP2020-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,690,953 GBP2021-12-31
1,874,958 GBP2020-12-31
Other Creditors
Amounts falling due after one year
135,962 GBP2021-12-31
157,732 GBP2020-12-31
Deferred Tax Liabilities
1,717,162 GBP2021-12-31
1,728,186 GBP2020-12-31
Par Value of Share
Class 1 ordinary share
1 shares2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,001 shares2021-12-31
5,001 shares2020-12-31
Par Value of Share
Class 2 ordinary share
1 shares2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5,000 shares2021-12-31
5,000 shares2020-12-31