Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
4,034,898 GBP2023-07-01 ~ 2024-06-30
4,032,915 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
2,436,221 GBP2023-07-01 ~ 2024-06-30
2,489,763 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,598,677 GBP2023-07-01 ~ 2024-06-30
1,543,152 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,235,425 GBP2023-07-01 ~ 2024-06-30
1,264,235 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
433,060 GBP2023-07-01 ~ 2024-06-30
320,199 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
9 GBP2023-07-01 ~ 2024-06-30
469 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
14,514 GBP2023-07-01 ~ 2024-06-30
4,577 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
418,555 GBP2023-07-01 ~ 2024-06-30
316,091 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
100,932 GBP2023-07-01 ~ 2024-06-30
41,307 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
317,623 GBP2023-07-01 ~ 2024-06-30
274,784 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
37,937 GBP2023-07-01 ~ 2024-06-30
277,656 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
5,744,940 GBP2024-06-30
6,000,383 GBP2023-06-30
Total Inventories
38,768 GBP2024-06-30
29,377 GBP2023-06-30
Debtors
675,980 GBP2024-06-30
787,616 GBP2023-06-30
Cash at bank and in hand
279,493 GBP2024-06-30
480,401 GBP2023-06-30
Current Assets
994,241 GBP2024-06-30
1,297,394 GBP2023-06-30
Creditors
Current
1,914,475 GBP2024-06-30
2,095,355 GBP2023-06-30
Net Current Assets/Liabilities
-920,234 GBP2024-06-30
-797,961 GBP2023-06-30
Total Assets Less Current Liabilities
4,824,706 GBP2024-06-30
5,202,422 GBP2023-06-30
Net Assets/Liabilities
4,486,719 GBP2024-06-30
4,813,782 GBP2023-06-30
Equity
Called up share capital
4,107 GBP2024-06-30
4,107 GBP2023-06-30
4,107 GBP2022-06-30
Share premium
332,449 GBP2024-06-30
332,449 GBP2023-06-30
332,449 GBP2022-06-30
Revaluation reserve
2,279,993 GBP2024-06-30
2,559,679 GBP2023-06-30
2,556,807 GBP2022-06-30
Retained earnings (accumulated losses)
1,870,170 GBP2024-06-30
1,917,547 GBP2023-06-30
2,064,123 GBP2022-06-30
Equity
4,486,719 GBP2024-06-30
4,813,782 GBP2023-06-30
4,957,486 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-365,000 GBP2023-07-01 ~ 2024-06-30
-421,360 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-365,000 GBP2023-07-01 ~ 2024-06-30
-421,360 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
317,623 GBP2023-07-01 ~ 2024-06-30
274,784 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,616,025 GBP2023-07-01 ~ 2024-06-30
1,600,525 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
115,971 GBP2023-07-01 ~ 2024-06-30
120,940 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,932 GBP2023-07-01 ~ 2024-06-30
28,821 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,753,928 GBP2023-07-01 ~ 2024-06-30
1,750,286 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
862023-07-01 ~ 2024-06-30
882022-07-01 ~ 2023-06-30
Director Remuneration
2,451 GBP2023-07-01 ~ 2024-06-30
2,629 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
52,546 GBP2023-07-01 ~ 2024-06-30
45,517 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
4,000 GBP2023-07-01 ~ 2024-06-30
4,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
100,932 GBP2023-07-01 ~ 2024-06-30
41,307 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
104,639 GBP2023-07-01 ~ 2024-06-30
64,783 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
5,676,240 GBP2024-06-30
5,913,702 GBP2023-06-30
Improvements to leasehold property
14,862 GBP2024-06-30
96,944 GBP2023-06-30
Furniture and fittings
46,728 GBP2024-06-30
173,067 GBP2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-277,511 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
30,045 GBP2024-06-30
18,756 GBP2023-06-30
Improvements to leasehold property
83,093 GBP2023-06-30
Furniture and fittings
126,152 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,289 GBP2023-07-01 ~ 2024-06-30
Improvements to leasehold property
5,912 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
16,181 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
5,646,195 GBP2024-06-30
5,894,946 GBP2023-06-30
Improvements to leasehold property
14,862 GBP2024-06-30
13,851 GBP2023-06-30
Furniture and fittings
46,728 GBP2024-06-30
46,915 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
22,702 GBP2024-06-30
22,702 GBP2023-06-30
Computers
100,810 GBP2024-06-30
89,162 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,861,342 GBP2024-06-30
6,295,577 GBP2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-508,849 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
7,461 GBP2024-06-30
3,986 GBP2023-06-30
Computers
78,896 GBP2024-06-30
63,207 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
116,402 GBP2024-06-30
295,194 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,475 GBP2023-07-01 ~ 2024-06-30
Computers
15,689 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,546 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
15,241 GBP2024-06-30
18,716 GBP2023-06-30
Computers
21,914 GBP2024-06-30
25,955 GBP2023-06-30
Merchandise
38,768 GBP2024-06-30
29,377 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
8,917 GBP2024-06-30
17,481 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
560,979 GBP2024-06-30
692,998 GBP2023-06-30
Other Debtors
Current
14,764 GBP2024-06-30
5,651 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
7,588 GBP2024-06-30
7,588 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
24,142 GBP2024-06-30
19,703 GBP2023-06-30
Prepayments
Current
59,590 GBP2024-06-30
21,046 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
675,980 GBP2024-06-30
787,616 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
50,000 GBP2024-06-30
50,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
2,829 GBP2024-06-30
2,829 GBP2023-06-30
Trade Creditors/Trade Payables
Current
136,764 GBP2024-06-30
215,414 GBP2023-06-30
Corporation Tax Payable
Current
100,932 GBP2024-06-30
42,370 GBP2023-06-30
Other Taxation & Social Security Payable
Current
23,178 GBP2024-06-30
33,660 GBP2023-06-30
Other Creditors
Current
43,816 GBP2024-06-30
53,989 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,553,521 GBP2024-06-30
1,697,093 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
91,667 GBP2024-06-30
141,667 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
11,738 GBP2024-06-30
14,566 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2024-06-30
50,000 GBP2023-06-30
Non-current, Between two and five year
41,667 GBP2024-06-30
91,667 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
14,567 GBP2024-06-30
17,395 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,110 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
234,582 GBP2024-06-30
232,407 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
234,582 GBP2024-06-30
232,407 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,107 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
317,623 GBP2023-07-01 ~ 2024-06-30