Average Number of Employees
7182023-01-01 ~ 2023-12-31
6782022-01-01 ~ 2022-12-31
Turnover/Revenue
34,474,846 GBP2023-01-01 ~ 2023-12-31
30,090,425 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-24,981,612 GBP2023-01-01 ~ 2023-12-31
-21,380,742 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,493,234 GBP2023-01-01 ~ 2023-12-31
8,709,683 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,562,073 GBP2023-01-01 ~ 2023-12-31
-4,418,394 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,974,205 GBP2023-01-01 ~ 2023-12-31
4,489,777 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,806,187 GBP2023-01-01 ~ 2023-12-31
3,753,065 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,831,025 GBP2023-01-01 ~ 2023-12-31
2,711,618 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
62,790,303 GBP2023-12-31
54,662,085 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
Fixed Assets
62,790,304 GBP2023-12-31
54,662,085 GBP2022-12-31
Total Inventories
307,680 GBP2023-12-31
268,388 GBP2022-12-31
Debtors
Current
4,670,991 GBP2023-12-31
1,754,343 GBP2022-12-31
Cash at bank and in hand
412,668 GBP2023-12-31
261,713 GBP2022-12-31
Current Assets
5,391,339 GBP2023-12-31
2,284,444 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-11,829,117 GBP2023-12-31
-5,265,848 GBP2022-12-31
Net Current Assets/Liabilities
-6,437,778 GBP2023-12-31
-2,981,404 GBP2022-12-31
Total Assets Less Current Liabilities
56,352,526 GBP2023-12-31
51,680,681 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,271,394 GBP2023-12-31
Net Assets/Liabilities
46,232,865 GBP2023-12-31
43,400,615 GBP2022-12-31
Equity
Called up share capital
1,265,000 GBP2023-12-31
1,265,000 GBP2022-12-31
1,265,000 GBP2022-01-01
Share premium
120,000 GBP2023-12-31
120,000 GBP2022-12-31
120,000 GBP2022-01-01
Revaluation reserve
23,279,342 GBP2023-12-31
23,278,117 GBP2022-12-31
23,278,117 GBP2022-01-01
Capital redemption reserve
531,665 GBP2023-12-31
531,665 GBP2022-12-31
531,665 GBP2022-01-01
Retained earnings (accumulated losses)
21,036,858 GBP2023-12-31
18,205,833 GBP2022-12-31
15,494,215 GBP2022-01-01
Equity
46,232,865 GBP2023-12-31
43,400,615 GBP2022-12-31
40,688,997 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,831,025 GBP2023-01-01 ~ 2023-12-31
2,711,618 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,200 GBP2023-01-01 ~ 2023-12-31
8,550 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
13,134,931 GBP2023-01-01 ~ 2023-12-31
11,194,236 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
991,457 GBP2023-01-01 ~ 2023-12-31
841,112 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
14,337,891 GBP2023-01-01 ~ 2023-12-31
12,197,069 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
569,426 GBP2023-01-01 ~ 2023-12-31
74,569 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
895,215 GBP2023-01-01 ~ 2023-12-31
713,082 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,044,999 GBP2023-12-31
1,044,999 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,044,999 GBP2023-12-31
1,044,999 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
52,242,447 GBP2023-12-31
47,162,863 GBP2022-12-31
Furniture and fittings
20,093,818 GBP2023-12-31
16,590,517 GBP2022-12-31
Computers
34,323 GBP2023-12-31
64,165 GBP2022-12-31
Other
368,153 GBP2023-12-31
229,438 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
72,738,741 GBP2023-12-31
64,046,983 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,409,066 GBP2023-01-01 ~ 2023-12-31
Computers
-30,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,439,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
8,657,556 GBP2022-12-31
Computers
53,573 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,384,898 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,953,070 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
8,205 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,961,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,409,066 GBP2023-01-01 ~ 2023-12-31
Computers
-30,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,439,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
9,201,560 GBP2023-12-31
Computers
31,456 GBP2023-12-31
Other
41,653 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,948,438 GBP2023-12-31
Property, Plant & Equipment
Buildings
51,568,678 GBP2023-12-31
46,489,094 GBP2022-12-31
Furniture and fittings
10,892,258 GBP2023-12-31
7,932,961 GBP2022-12-31
Computers
2,867 GBP2023-12-31
10,592 GBP2022-12-31
Other
326,500 GBP2023-12-31
229,438 GBP2022-12-31
Finished Goods/Goods for Resale
307,680 GBP2023-12-31
268,388 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
42,732 GBP2023-12-31
91,421 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,223,889 GBP2023-12-31
1,336,624 GBP2022-12-31
Other Debtors
Current
60,201 GBP2022-12-31
Prepayments/Accrued Income
Current
404,370 GBP2023-12-31
266,097 GBP2022-12-31
Cash and Cash Equivalents
412,668 GBP2023-12-31
261,713 GBP2022-12-31
Bank Borrowings
Current
1,737,524 GBP2023-12-31
Trade Creditors/Trade Payables
Current
710,053 GBP2023-12-31
664,174 GBP2022-12-31
Amounts owed to group undertakings
Current
3,696,844 GBP2023-12-31
957,528 GBP2022-12-31
Corporation Tax Payable
Current
205,839 GBP2023-12-31
20,662 GBP2022-12-31
Taxation/Social Security Payable
Current
1,164,001 GBP2023-12-31
1,066,241 GBP2022-12-31
Other Creditors
Current
1,669,157 GBP2023-12-31
86,361 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,645,699 GBP2023-12-31
2,470,882 GBP2022-12-31
Creditors
Current
11,829,117 GBP2023-12-31
5,265,848 GBP2022-12-31
Bank Borrowings
Non-current
1,271,394 GBP2023-12-31
Creditors
Non-current
1,271,394 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,737,524 GBP2023-12-31
Non-current, Between one and two years
237,524 GBP2023-12-31
Non-current, Between two and five year
1,033,870 GBP2023-12-31
Total Borrowings
3,008,918 GBP2023-12-31
Net Deferred Tax Liability/Asset
-8,848,267 GBP2023-12-31
-8,280,066 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-569,426 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,503,707 GBP2023-12-31
-922,998 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,265,000 shares2023-12-31
1,265,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,043 GBP2023-12-31
4,742 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,043 GBP2023-12-31
4,742 GBP2022-12-31