Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
8,948,460 GBP2023-01-01 ~ 2023-12-31
8,155,801 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,471,391 GBP2023-01-01 ~ 2023-12-31
1,305,090 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,477,069 GBP2023-01-01 ~ 2023-12-31
6,850,711 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
6,477,674 GBP2023-01-01 ~ 2023-12-31
6,038,598 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
999,395 GBP2023-01-01 ~ 2023-12-31
812,113 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
513,326 GBP2023-01-01 ~ 2023-12-31
281,886 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
486,069 GBP2023-01-01 ~ 2023-12-31
530,227 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
151,411 GBP2023-01-01 ~ 2023-12-31
-278,575 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
334,658 GBP2023-01-01 ~ 2023-12-31
808,802 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
334,658 GBP2023-01-01 ~ 2023-12-31
1,110,374 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
17,386,984 GBP2023-12-31
17,386,320 GBP2022-12-31
Fixed Assets
17,386,984 GBP2023-12-31
17,386,320 GBP2022-12-31
Total Inventories
86,313 GBP2023-12-31
86,649 GBP2022-12-31
Debtors
186,348 GBP2023-12-31
108,287 GBP2022-12-31
Cash at bank and in hand
4,034 GBP2023-12-31
3,905 GBP2022-12-31
Current Assets
276,695 GBP2023-12-31
198,841 GBP2022-12-31
Creditors
Current
9,584,913 GBP2023-12-31
4,191,009 GBP2022-12-31
Net Current Assets/Liabilities
-9,308,218 GBP2023-12-31
-3,992,168 GBP2022-12-31
Total Assets Less Current Liabilities
8,078,766 GBP2023-12-31
13,394,152 GBP2022-12-31
Creditors
Non-current
-5,586,895 GBP2022-12-31
Net Assets/Liabilities
7,207,269 GBP2023-12-31
6,969,511 GBP2022-12-31
Equity
Called up share capital
107,000 GBP2023-12-31
107,000 GBP2022-12-31
107,000 GBP2021-12-31
Share premium
118,000 GBP2023-12-31
118,000 GBP2022-12-31
118,000 GBP2021-12-31
Revaluation reserve
3,742,739 GBP2023-12-31
3,776,490 GBP2022-12-31
3,474,918 GBP2021-12-31
Retained earnings (accumulated losses)
3,239,530 GBP2023-12-31
2,968,021 GBP2022-12-31
2,225,961 GBP2021-12-31
Equity
7,207,269 GBP2023-12-31
6,969,511 GBP2022-12-31
5,925,879 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-96,900 GBP2023-01-01 ~ 2023-12-31
-66,742 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-96,900 GBP2023-01-01 ~ 2023-12-31
-66,742 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
368,409 GBP2023-01-01 ~ 2023-12-31
808,802 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-776,362 GBP2023-12-31
-227,591 GBP2022-12-31
-327,814 GBP2021-12-31
Wages/Salaries
3,748,333 GBP2023-01-01 ~ 2023-12-31
3,201,913 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
276,532 GBP2023-01-01 ~ 2023-12-31
362,096 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,535 GBP2023-01-01 ~ 2023-12-31
88,529 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,075,400 GBP2023-01-01 ~ 2023-12-31
3,652,538 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1062023-01-01 ~ 2023-12-31
1062022-01-01 ~ 2022-12-31
Director Remuneration
17,264 GBP2023-01-01 ~ 2023-12-31
80,638 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
177,878 GBP2023-01-01 ~ 2023-12-31
174,266 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,050 GBP2023-01-01 ~ 2023-12-31
7,200 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
117,660 GBP2023-01-01 ~ 2023-12-31
30,233 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
121,517 GBP2023-01-01 ~ 2023-12-31
100,743 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
45,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
45,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
16,086,187 GBP2023-12-31
16,018,899 GBP2022-12-31
Plant and equipment
1,172,338 GBP2023-12-31
1,134,347 GBP2022-12-31
Furniture and fittings
1,587,003 GBP2023-12-31
1,538,620 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
405,897 GBP2023-12-31
341,700 GBP2022-12-31
Furniture and fittings
1,105,163 GBP2023-12-31
1,016,046 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
64,197 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
89,117 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
16,086,187 GBP2023-12-31
16,018,899 GBP2022-12-31
Plant and equipment
766,441 GBP2023-12-31
792,647 GBP2022-12-31
Furniture and fittings
481,840 GBP2023-12-31
522,574 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
60,464 GBP2023-12-31
60,464 GBP2022-12-31
Computers
142,891 GBP2023-12-31
118,011 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,048,883 GBP2023-12-31
18,870,341 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
43,010 GBP2023-12-31
34,661 GBP2022-12-31
Computers
107,829 GBP2023-12-31
91,614 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,661,899 GBP2023-12-31
1,484,021 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
8,349 GBP2023-01-01 ~ 2023-12-31
Computers
16,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
177,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
17,454 GBP2023-12-31
25,803 GBP2022-12-31
Computers
35,062 GBP2023-12-31
26,397 GBP2022-12-31
Merchandise
86,313 GBP2023-12-31
86,649 GBP2022-12-31
Other Debtors
Current
32,458 GBP2023-12-31
38,290 GBP2022-12-31
Prepayments
Current
153,890 GBP2023-12-31
69,997 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
186,348 GBP2023-12-31
108,287 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
6,516,085 GBP2023-12-31
527,591 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
174,110 GBP2023-12-31
203,702 GBP2022-12-31
Trade Creditors/Trade Payables
Current
661,313 GBP2023-12-31
629,873 GBP2022-12-31
Corporation Tax Payable
Current
147,893 GBP2023-12-31
30,233 GBP2022-12-31
Other Taxation & Social Security Payable
Current
79,619 GBP2023-12-31
474,519 GBP2022-12-31
Amount of value-added tax that is payable
595,100 GBP2023-12-31
720,223 GBP2022-12-31
Other Creditors
Current
10,324 GBP2023-12-31
47,523 GBP2022-12-31
Loans received from directors
208,630 GBP2023-12-31
175,076 GBP2022-12-31
Accrued Liabilities
Current
804,319 GBP2023-12-31
820,764 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,586,895 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
5,739,723 GBP2023-12-31
300,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
6,516,085 GBP2023-12-31
527,591 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
5,586,895 GBP2022-12-31
Bank Overdrafts
Secured
776,362 GBP2023-12-31
227,591 GBP2022-12-31
Bank Borrowings
Secured
5,739,723 GBP2023-12-31
5,886,895 GBP2022-12-31
Total Borrowings
Secured
6,516,085 GBP2023-12-31
6,114,486 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
871,497 GBP2023-12-31
817,237 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
871,497 GBP2023-12-31
837,746 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,000 shares2023-12-31
Class 2 ordinary share
2,000 shares2023-12-31
Class 3 ordinary share
2,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
334,658 GBP2023-01-01 ~ 2023-12-31