Cost of Sales
-3,273,351 GBP2024-01-01 ~ 2024-12-31
-1,776,846 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,291,112 GBP2024-01-01 ~ 2024-12-31
-2,220,653 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,238 GBP2024-01-01 ~ 2024-12-31
3,650 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-467,698 GBP2024-01-01 ~ 2024-12-31
-562,993 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,026,510 GBP2024-01-01 ~ 2024-12-31
844,300 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
5,702 GBP2024-01-01 ~ 2024-12-31
38,180 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,032,212 GBP2024-01-01 ~ 2024-12-31
882,480 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
6,851 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
103,251 GBP2024-12-31
112,163 GBP2023-12-31
Fixed Assets - Investments
19,226,401 GBP2024-12-31
19,226,401 GBP2023-12-31
Fixed Assets
19,336,503 GBP2024-12-31
19,338,564 GBP2023-12-31
Debtors
1,459,094 GBP2024-12-31
1,253,738 GBP2023-12-31
Cash at bank and in hand
0 GBP2024-12-31
88,837 GBP2023-12-31
Current Assets
1,901,007 GBP2024-12-31
1,526,780 GBP2023-12-31
Net Current Assets/Liabilities
-2,088,041 GBP2024-12-31
-1,802,314 GBP2023-12-31
Total Assets Less Current Liabilities
17,248,462 GBP2024-12-31
17,536,250 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,000,000 GBP2023-12-31
Net Assets/Liabilities
15,568,462 GBP2024-12-31
14,536,250 GBP2023-12-31
Equity
Called up share capital
4,600,000 GBP2024-12-31
4,600,000 GBP2023-12-31
4,600,000 GBP2022-12-31
Revaluation reserve
-2,281 GBP2024-12-31
-2,281 GBP2023-12-31
-2,281 GBP2022-12-31
Other miscellaneous reserve
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Retained earnings (accumulated losses)
10,870,743 GBP2024-12-31
9,838,531 GBP2023-12-31
8,956,051 GBP2022-12-31
Equity
15,568,462 GBP2024-12-31
14,536,250 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,032,212 GBP2024-01-01 ~ 2024-12-31
882,480 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
222024-01-01 ~ 2024-12-31
192023-01-01 ~ 2023-12-31
Director Remuneration
108,061 GBP2024-01-01 ~ 2024-12-31
116,297 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
277,227 GBP2024-12-31
277,227 GBP2023-12-31
Other than goodwill
7,474 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
284,701 GBP2024-12-31
277,227 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
277,227 GBP2024-12-31
277,227 GBP2023-12-31
Other than goodwill
623 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
277,850 GBP2024-12-31
277,227 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
0 GBP2024-01-01 ~ 2024-12-31
Other than goodwill
623 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
623 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Other than goodwill
6,851 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
108,269 GBP2024-12-31
108,269 GBP2023-12-31
Other
1,515,568 GBP2024-12-31
1,495,648 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,623,837 GBP2024-12-31
1,603,917 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Land and buildings
0 GBP2024-01-01 ~ 2024-12-31
Other
-1,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
59,611 GBP2024-12-31
52,818 GBP2023-12-31
Other
1,460,975 GBP2024-12-31
1,438,936 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,520,586 GBP2024-12-31
1,491,754 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,793 GBP2024-01-01 ~ 2024-12-31
Other
23,077 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,870 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Land and buildings
0 GBP2024-01-01 ~ 2024-12-31
Other
-1,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
48,658 GBP2024-12-31
55,451 GBP2023-12-31
Other
54,593 GBP2024-12-31
56,712 GBP2023-12-31
Investments in group undertakings and participating interests
19,226,401 GBP2024-12-31
19,226,401 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,168,100 GBP2024-12-31
893,226 GBP2023-12-31
Amounts Owed By Related Parties
213,869 GBP2024-12-31
Current
312,369 GBP2023-12-31
Other Debtors
Amounts falling due within one year
77,125 GBP2024-12-31
48,143 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,459,094 GBP2024-12-31
1,253,738 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
4,082 GBP2024-12-31
0 GBP2023-12-31
Other Remaining Borrowings
Current
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
117,176 GBP2024-12-31
45,512 GBP2023-12-31
Amounts owed to group undertakings
Current
1,091,151 GBP2024-12-31
1,365,261 GBP2023-12-31
Other Taxation & Social Security Payable
Current
442,831 GBP2024-12-31
205,908 GBP2023-12-31
Other Creditors
Current
57,169 GBP2024-12-31
11,297 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
776,639 GBP2024-12-31
201,116 GBP2023-12-31
Creditors
Current
3,989,048 GBP2024-12-31
3,329,094 GBP2023-12-31
Other Creditors
Non-current
1,500,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Bank Overdrafts
4,082 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
3,004,082 GBP2024-12-31
4,500,000 GBP2023-12-31
Current
1,504,082 GBP2024-12-31
1,500,000 GBP2023-12-31
Non-current
1,500,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,600,000 shares2024-12-31
4,600,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
104,333 GBP2024-12-31
168,388 GBP2023-12-31