Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
3,905,251 GBP2024-07-01 ~ 2025-06-30
4,034,898 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
2,424,464 GBP2024-07-01 ~ 2025-06-30
2,436,221 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,480,787 GBP2024-07-01 ~ 2025-06-30
1,598,677 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,274,862 GBP2024-07-01 ~ 2025-06-30
1,235,425 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
284,885 GBP2024-07-01 ~ 2025-06-30
433,060 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
9 GBP2024-07-01 ~ 2025-06-30
9 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
11,053 GBP2024-07-01 ~ 2025-06-30
14,514 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
273,841 GBP2024-07-01 ~ 2025-06-30
418,555 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
14,007 GBP2024-07-01 ~ 2025-06-30
100,932 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
259,834 GBP2024-07-01 ~ 2025-06-30
317,623 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
258,014 GBP2024-07-01 ~ 2025-06-30
315,448 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
5,966,112 GBP2025-06-30
5,744,940 GBP2024-06-30
Total Inventories
30,907 GBP2025-06-30
38,768 GBP2024-06-30
Debtors
297,406 GBP2025-06-30
675,980 GBP2024-06-30
Cash at bank and in hand
190,137 GBP2025-06-30
279,493 GBP2024-06-30
Current Assets
518,450 GBP2025-06-30
994,241 GBP2024-06-30
Creditors
Current
1,852,851 GBP2025-06-30
1,914,475 GBP2024-06-30
Net Current Assets/Liabilities
-1,334,401 GBP2025-06-30
-920,234 GBP2024-06-30
Total Assets Less Current Liabilities
4,631,711 GBP2025-06-30
4,824,706 GBP2024-06-30
Net Assets/Liabilities
4,344,733 GBP2025-06-30
4,486,719 GBP2024-06-30
Equity
Called up share capital
4,107 GBP2025-06-30
4,107 GBP2024-06-30
4,107 GBP2023-06-30
Share premium
332,449 GBP2025-06-30
332,449 GBP2024-06-30
332,449 GBP2023-06-30
Revaluation reserve
2,278,173 GBP2025-06-30
2,279,993 GBP2024-06-30
2,559,679 GBP2023-06-30
Retained earnings (accumulated losses)
1,730,004 GBP2025-06-30
1,870,170 GBP2024-06-30
1,917,547 GBP2023-06-30
Equity
4,344,733 GBP2025-06-30
4,486,719 GBP2024-06-30
4,813,782 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2024-07-01 ~ 2025-06-30
-365,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-400,000 GBP2024-07-01 ~ 2025-06-30
-365,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
259,834 GBP2024-07-01 ~ 2025-06-30
Wages/Salaries
1,592,464 GBP2024-07-01 ~ 2025-06-30
1,616,025 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
142,451 GBP2024-07-01 ~ 2025-06-30
115,971 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,015 GBP2024-07-01 ~ 2025-06-30
21,932 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,760,930 GBP2024-07-01 ~ 2025-06-30
1,753,928 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
862024-07-01 ~ 2025-06-30
862023-07-01 ~ 2024-06-30
Director Remuneration
2,684 GBP2024-07-01 ~ 2025-06-30
2,451 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,484 GBP2024-07-01 ~ 2025-06-30
52,546 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
4,000 GBP2024-07-01 ~ 2025-06-30
4,000 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
14,007 GBP2024-07-01 ~ 2025-06-30
100,932 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
68,460 GBP2024-07-01 ~ 2025-06-30
104,639 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
5,693,192 GBP2025-06-30
5,676,240 GBP2024-06-30
Improvements to leasehold property
231,662 GBP2025-06-30
14,862 GBP2024-06-30
Furniture and fittings
49,349 GBP2025-06-30
46,728 GBP2024-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-412 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
45,287 GBP2025-06-30
30,045 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,242 GBP2024-07-01 ~ 2025-06-30
Improvements to leasehold property
11,667 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
8,724 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
11,667 GBP2025-06-30
Furniture and fittings
8,724 GBP2025-06-30
Property, Plant & Equipment
Land and buildings
5,647,905 GBP2025-06-30
5,646,195 GBP2024-06-30
Improvements to leasehold property
219,995 GBP2025-06-30
14,862 GBP2024-06-30
Furniture and fittings
40,625 GBP2025-06-30
46,728 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
56,902 GBP2025-06-30
22,702 GBP2024-06-30
Computers
102,893 GBP2025-06-30
100,810 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
6,133,998 GBP2025-06-30
5,861,342 GBP2024-06-30
Property, Plant & Equipment - Disposals
-412 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
10,937 GBP2025-06-30
7,461 GBP2024-06-30
Computers
91,271 GBP2025-06-30
78,896 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
167,886 GBP2025-06-30
116,402 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,476 GBP2024-07-01 ~ 2025-06-30
Computers
12,375 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,484 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Motor vehicles
45,965 GBP2025-06-30
15,241 GBP2024-06-30
Computers
11,622 GBP2025-06-30
21,914 GBP2024-06-30
Merchandise
30,907 GBP2025-06-30
38,768 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
6,539 GBP2025-06-30
8,917 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
166,346 GBP2025-06-30
560,979 GBP2024-06-30
Other Debtors
Current
12,001 GBP2025-06-30
14,764 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
7,588 GBP2025-06-30
7,588 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
40,917 GBP2025-06-30
24,142 GBP2024-06-30
Prepayments
Current
64,015 GBP2025-06-30
59,590 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
297,406 GBP2025-06-30
Amounts falling due within one year, Current
675,980 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
50,000 GBP2025-06-30
50,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
2,829 GBP2025-06-30
2,829 GBP2024-06-30
Trade Creditors/Trade Payables
Current
209,020 GBP2025-06-30
136,764 GBP2024-06-30
Corporation Tax Payable
Current
14,007 GBP2025-06-30
100,932 GBP2024-06-30
Other Taxation & Social Security Payable
Current
28,835 GBP2025-06-30
23,178 GBP2024-06-30
Other Creditors
Current
40,588 GBP2025-06-30
43,816 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
1,502,567 GBP2025-06-30
1,553,521 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
41,667 GBP2025-06-30
91,667 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
8,909 GBP2025-06-30
11,738 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2025-06-30
Non-current, Between one and two years
41,667 GBP2025-06-30
Non-current, Between two and five year
41,667 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
11,738 GBP2024-06-30
hire purchase agreements
11,738 GBP2025-06-30
14,567 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,085 GBP2025-06-30
Between one and five year
757 GBP2025-06-30
All periods
9,842 GBP2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
236,402 GBP2025-06-30
234,582 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
236,402 GBP2025-06-30
234,582 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,107 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
259,834 GBP2024-07-01 ~ 2025-06-30