Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,836,301 GBP2024-01-01 ~ 2024-12-31
8,948,460 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
1,516,209 GBP2024-01-01 ~ 2024-12-31
1,471,391 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,320,092 GBP2024-01-01 ~ 2024-12-31
7,477,069 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,817,156 GBP2024-01-01 ~ 2024-12-31
6,477,674 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
502,936 GBP2024-01-01 ~ 2024-12-31
999,395 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
538,028 GBP2024-01-01 ~ 2024-12-31
513,326 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-35,092 GBP2024-01-01 ~ 2024-12-31
486,069 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-68,220 GBP2024-01-01 ~ 2024-12-31
151,411 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
33,128 GBP2024-01-01 ~ 2024-12-31
334,658 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
16,938,277 GBP2024-12-31
17,386,984 GBP2023-12-31
Fixed Assets
16,938,277 GBP2024-12-31
17,386,984 GBP2023-12-31
Total Inventories
127,736 GBP2024-12-31
86,313 GBP2023-12-31
Debtors
293,382 GBP2024-12-31
186,348 GBP2023-12-31
Cash at bank and in hand
4,149 GBP2024-12-31
4,034 GBP2023-12-31
Current Assets
425,267 GBP2024-12-31
276,695 GBP2023-12-31
Creditors
Current
9,486,320 GBP2024-12-31
9,584,913 GBP2023-12-31
Net Current Assets/Liabilities
-9,061,053 GBP2024-12-31
-9,308,218 GBP2023-12-31
Total Assets Less Current Liabilities
7,877,224 GBP2024-12-31
8,078,766 GBP2023-12-31
Net Assets/Liabilities
7,133,092 GBP2024-12-31
7,207,269 GBP2023-12-31
Equity
Called up share capital
107,000 GBP2024-12-31
107,000 GBP2023-12-31
107,000 GBP2022-12-31
Share premium
118,000 GBP2024-12-31
118,000 GBP2023-12-31
118,000 GBP2022-12-31
Revaluation reserve
3,747,925 GBP2024-12-31
3,742,739 GBP2023-12-31
3,776,490 GBP2022-12-31
Retained earnings (accumulated losses)
3,160,167 GBP2024-12-31
3,239,530 GBP2023-12-31
2,968,021 GBP2022-12-31
Equity
7,133,092 GBP2024-12-31
7,207,269 GBP2023-12-31
6,969,511 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-107,305 GBP2024-01-01 ~ 2024-12-31
-96,900 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-107,305 GBP2024-01-01 ~ 2024-12-31
-96,900 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
27,942 GBP2024-01-01 ~ 2024-12-31
368,409 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
33,128 GBP2024-01-01 ~ 2024-12-31
334,658 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-889,355 GBP2024-12-31
-776,362 GBP2023-12-31
-227,591 GBP2022-12-31
Wages/Salaries
3,859,180 GBP2024-01-01 ~ 2024-12-31
3,748,333 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
362,106 GBP2024-01-01 ~ 2024-12-31
276,532 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,084 GBP2024-01-01 ~ 2024-12-31
50,535 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,280,370 GBP2024-01-01 ~ 2024-12-31
4,075,400 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1382024-01-01 ~ 2024-12-31
1062023-01-01 ~ 2023-12-31
Director Remuneration
24,000 GBP2024-01-01 ~ 2024-12-31
17,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
213,754 GBP2024-01-01 ~ 2024-12-31
177,878 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,500 GBP2024-01-01 ~ 2024-12-31
8,050 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
59,146 GBP2024-01-01 ~ 2024-12-31
117,660 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-8,773 GBP2024-01-01 ~ 2024-12-31
121,517 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
45,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
45,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
16,086,187 GBP2024-12-31
16,086,187 GBP2023-12-31
Plant and equipment
1,179,304 GBP2024-12-31
1,172,338 GBP2023-12-31
Furniture and fittings
1,660,207 GBP2024-12-31
1,587,003 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-564,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
752,797 GBP2024-12-31
405,897 GBP2023-12-31
Furniture and fittings
1,278,866 GBP2024-12-31
1,105,163 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
346,900 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
173,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
16,086,187 GBP2024-12-31
16,086,187 GBP2023-12-31
Plant and equipment
426,507 GBP2024-12-31
766,441 GBP2023-12-31
Furniture and fittings
381,341 GBP2024-12-31
481,840 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
60,464 GBP2024-12-31
60,464 GBP2023-12-31
Computers
142,891 GBP2024-12-31
142,891 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,129,053 GBP2024-12-31
19,048,883 GBP2023-12-31
Property, Plant & Equipment - Disposals
-564,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
47,374 GBP2024-12-31
43,010 GBP2023-12-31
Computers
111,739 GBP2024-12-31
107,829 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,190,776 GBP2024-12-31
1,661,899 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
4,364 GBP2024-01-01 ~ 2024-12-31
Computers
3,910 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
528,877 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
13,090 GBP2024-12-31
17,454 GBP2023-12-31
Computers
31,152 GBP2024-12-31
35,062 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
516,540 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
315,123 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
315,123 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
201,417 GBP2024-12-31
Merchandise
127,736 GBP2024-12-31
86,313 GBP2023-12-31
Other Debtors
Current
110,588 GBP2024-12-31
32,458 GBP2023-12-31
Prepayments
Current
182,794 GBP2024-12-31
153,890 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
293,382 GBP2024-12-31
186,348 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
6,629,078 GBP2024-12-31
6,516,085 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
110,500 GBP2024-12-31
174,110 GBP2023-12-31
Trade Creditors/Trade Payables
Current
434,757 GBP2024-12-31
661,313 GBP2023-12-31
Corporation Tax Payable
Current
59,146 GBP2024-12-31
147,893 GBP2023-12-31
Other Taxation & Social Security Payable
Current
100,137 GBP2024-12-31
79,619 GBP2023-12-31
Amount of value-added tax that is payable
531,248 GBP2024-12-31
595,100 GBP2023-12-31
Other Creditors
Current
14,893 GBP2024-12-31
10,324 GBP2023-12-31
Amounts owed to directors
162,979 GBP2024-12-31
208,630 GBP2023-12-31
Accrued Liabilities
Current
778,937 GBP2024-12-31
804,319 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
5,739,723 GBP2024-12-31
5,739,723 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
6,629,078 GBP2024-12-31
6,516,085 GBP2023-12-31
Bank Overdrafts
Secured
889,355 GBP2024-12-31
776,362 GBP2023-12-31
Bank Borrowings
Secured
5,739,723 GBP2024-12-31
5,739,723 GBP2023-12-31
Total Borrowings
Secured
6,629,078 GBP2024-12-31
6,516,085 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
744,132 GBP2024-12-31
871,497 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
744,132 GBP2024-12-31
871,497 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,000 shares2024-12-31
Class 2 ordinary share
2,000 shares2024-12-31
Class 3 ordinary share
2,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
33,128 GBP2024-01-01 ~ 2024-12-31