Turnover/Revenue
19,712,624 GBP2023-01-01 ~ 2023-12-31
18,771,478 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,592,776 GBP2023-01-01 ~ 2023-12-31
-9,691,617 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,119,848 GBP2023-01-01 ~ 2023-12-31
9,079,861 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,131,254 GBP2023-01-01 ~ 2023-12-31
-7,373,271 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
988,594 GBP2023-01-01 ~ 2023-12-31
1,722,731 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
40,381 GBP2023-01-01 ~ 2023-12-31
12,192 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-435,000 GBP2023-01-01 ~ 2023-12-31
-254,288 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
593,975 GBP2023-01-01 ~ 2023-12-31
1,480,635 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
423,559 GBP2023-01-01 ~ 2023-12-31
989,166 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,818,254 GBP2023-01-01 ~ 2023-12-31
1,844,034 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
13,146,056 GBP2023-12-31
16,807,875 GBP2022-12-31
Investment Property
1,857,324 GBP2023-12-31
1,861,256 GBP2022-12-31
Fixed Assets - Investments
110,000 GBP2023-12-31
110,000 GBP2022-12-31
Fixed Assets
15,113,380 GBP2023-12-31
18,779,131 GBP2022-12-31
Total Inventories
109,038 GBP2023-12-31
125,853 GBP2022-12-31
Debtors
2,352,623 GBP2023-12-31
1,449,488 GBP2022-12-31
Cash at bank and in hand
2,482,656 GBP2023-12-31
2,310,431 GBP2022-12-31
Current Assets
4,944,317 GBP2023-12-31
3,885,772 GBP2022-12-31
Creditors
Amounts falling due within one year
-3,817,554 GBP2023-12-31
-4,221,396 GBP2022-12-31
Net Current Assets/Liabilities
1,126,763 GBP2023-12-31
-335,624 GBP2022-12-31
Total Assets Less Current Liabilities
16,240,143 GBP2023-12-31
18,443,507 GBP2022-12-31
Creditors
Amounts falling due after one year
-6,125,000 GBP2023-12-31
-6,405,509 GBP2022-12-31
Net Assets/Liabilities
10,115,143 GBP2023-12-31
11,933,397 GBP2022-12-31
Equity
Called up share capital
892 GBP2023-12-31
892 GBP2022-12-31
892 GBP2021-12-31
Retained earnings (accumulated losses)
761,693 GBP2023-12-31
-246,339 GBP2022-12-31
-1,972,087 GBP2021-12-31
Equity
10,115,143 GBP2023-12-31
11,933,397 GBP2022-12-31
10,089,363 GBP2021-12-31
Share premium
-123,750 GBP2023-12-31
-123,750 GBP2022-12-31
-123,750 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
423,559 GBP2023-01-01 ~ 2023-12-31
989,166 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,008,032 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,053,886 GBP2023-01-01 ~ 2023-12-31
1,218,131 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,576 GBP2023-01-01 ~ 2023-12-31
29,120 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
464,107 GBP2023-01-01 ~ 2023-12-31
441,312 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,640,333 GBP2023-01-01 ~ 2023-12-31
6,199,078 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
494,213 GBP2023-01-01 ~ 2023-12-31
500,248 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
194,444 GBP2023-01-01 ~ 2023-12-31
179,749 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,328,990 GBP2023-01-01 ~ 2023-12-31
6,879,075 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
192023-01-01 ~ 2023-12-31
142022-01-01 ~ 2022-12-31
Average Number of Employees
2352023-01-01 ~ 2023-12-31
2462022-01-01 ~ 2022-12-31
Current Tax for the Period
340,568 GBP2023-01-01 ~ 2023-12-31
491,357 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,112 GBP2023-01-01 ~ 2023-12-31
112 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
142,554 GBP2023-01-01 ~ 2023-12-31
281,321 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
17,781,951 GBP2023-12-31
20,440,019 GBP2022-12-31
Tools/Equipment for furniture and fittings
9,959,730 GBP2023-12-31
9,907,713 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
27,856,815 GBP2023-12-31
30,462,866 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-2,658,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-2,658,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
5,453,248 GBP2023-12-31
4,499,304 GBP2022-12-31
Tools/Equipment for furniture and fittings
9,142,377 GBP2023-12-31
9,040,555 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,710,759 GBP2023-12-31
13,654,993 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
953,944 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
101,822 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,055,766 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
12,328,703 GBP2023-12-31
15,940,715 GBP2022-12-31
Tools/Equipment for furniture and fittings
817,353 GBP2023-12-31
867,158 GBP2022-12-31
Investment Property - Fair Value Model
1,857,324 GBP2023-12-31
1,861,256 GBP2022-12-31
Investments in Group Undertakings
Additions to investments
234,750 GBP2023-12-31
Finished Goods/Goods for Resale
109,038 GBP2023-12-31
125,853 GBP2022-12-31
Trade Debtors/Trade Receivables
23,790 GBP2023-12-31
30,531 GBP2022-12-31
Other Debtors
1,159,674 GBP2023-12-31
703,485 GBP2022-12-31
Prepayments/Accrued Income
444,704 GBP2023-12-31
281,706 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
265,515 GBP2023-12-31
441,145 GBP2022-12-31
Amounts owed to group undertakings and participating interests
Amounts falling due within one year
1,637,751 GBP2023-12-31
576,472 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
123,226 GBP2023-12-31
145,168 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
153,165 GBP2023-12-31
137,459 GBP2022-12-31
Other Creditors
Amounts falling due within one year
321,773 GBP2023-12-31
602,013 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
404,599 GBP2023-12-31
395,752 GBP2022-12-31
Bank Borrowings
Amounts falling due after one year
3,246,250 GBP2023-12-31
3,700,420 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
700,000 GBP2023-12-31
722,913 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-213,733 GBP2023-12-31
53,235 GBP2022-12-31
Deferred Tax Liabilities
-213,733 GBP2023-12-31
53,235 GBP2022-12-31
348,068 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
892 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
892 GBP2023-01-01 ~ 2023-12-31
892 GBP2022-01-01 ~ 2022-12-31
Equity
Revaluation reserve
9,476,308 GBP2023-12-31
9,352,558 GBP2022-12-31
12,178,844 GBP2021-12-31