Turnover/Revenue
5,748,826 GBP2024-01-01 ~ 2024-12-31
5,710,246 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-721,695 GBP2024-01-01 ~ 2024-12-31
-743,432 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,027,131 GBP2024-01-01 ~ 2024-12-31
4,966,814 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,988,634 GBP2024-01-01 ~ 2024-12-31
-3,861,495 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
691,163 GBP2024-01-01 ~ 2024-12-31
773,557 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,688 GBP2024-01-01 ~ 2024-12-31
16,302 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-315,963 GBP2024-01-01 ~ 2024-12-31
-219,655 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
389,888 GBP2024-01-01 ~ 2024-12-31
570,204 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
292,014 GBP2024-01-01 ~ 2024-12-31
434,896 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
308,315 GBP2024-01-01 ~ 2024-12-31
451,197 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
20,633,946 GBP2024-12-31
20,189,722 GBP2023-12-31
Total Inventories
187,211 GBP2024-12-31
196,218 GBP2023-12-31
Debtors
Current
6,931,673 GBP2024-12-31
6,979,476 GBP2023-12-31
Cash at bank and in hand
1,104,156 GBP2024-12-31
368,316 GBP2023-12-31
Current Assets
8,223,040 GBP2024-12-31
7,544,010 GBP2023-12-31
Net Current Assets/Liabilities
617,807 GBP2024-12-31
-682,385 GBP2023-12-31
Total Assets Less Current Liabilities
21,251,753 GBP2024-12-31
19,507,337 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,835,174 GBP2024-12-31
Net Assets/Liabilities
14,755,139 GBP2024-12-31
14,682,090 GBP2023-12-31
Equity
Called up share capital
10,700 GBP2024-12-31
10,700 GBP2023-12-31
10,700 GBP2022-12-31
Share premium
1,532,077 GBP2024-12-31
1,532,077 GBP2023-12-31
1,532,077 GBP2022-12-31
Revaluation reserve
7,035,208 GBP2024-12-31
7,084,110 GBP2023-12-31
7,133,012 GBP2022-12-31
Retained earnings (accumulated losses)
6,177,154 GBP2024-12-31
6,055,203 GBP2023-12-31
5,849,115 GBP2022-12-31
Equity
14,755,139 GBP2024-12-31
14,682,090 GBP2023-12-31
14,524,904 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
292,014 GBP2024-01-01 ~ 2024-12-31
434,896 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-235,266 GBP2024-01-01 ~ 2024-12-31
-294,011 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-235,266 GBP2024-01-01 ~ 2024-12-31
-294,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
347,334 GBP2024-01-01 ~ 2024-12-31
331,762 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,112,895 GBP2024-01-01 ~ 2024-12-31
2,093,013 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
175,371 GBP2024-01-01 ~ 2024-12-31
172,323 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,352,713 GBP2024-01-01 ~ 2024-12-31
2,333,205 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
72024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Average Number of Employees
992024-01-01 ~ 2024-12-31
1012023-01-01 ~ 2023-12-31
Director Remuneration
90,186 GBP2024-01-01 ~ 2024-12-31
88,936 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
11,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-349 GBP2024-01-01 ~ 2024-12-31
16,921 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
97,472 GBP2024-01-01 ~ 2024-12-31
133,998 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,217,929 GBP2024-12-31
1,218,645 GBP2023-12-31
Deferred Tax Liabilities
2,661,073 GBP2024-12-31
2,678,090 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
21,426,460 GBP2024-12-31
18,333,476 GBP2023-12-31
Tools/Equipment for furniture and fittings
3,091,606 GBP2024-12-31
3,057,332 GBP2023-12-31
Motor vehicles
315,663 GBP2024-12-31
315,663 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
24,897,390 GBP2024-12-31
24,105,832 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,396,936 GBP2024-12-31
1,154,361 GBP2023-12-31
Tools/Equipment for furniture and fittings
2,594,776 GBP2024-12-31
2,504,661 GBP2023-12-31
Motor vehicles
271,732 GBP2024-12-31
257,088 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,263,444 GBP2024-12-31
3,916,110 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
242,575 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
90,115 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
14,644 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
347,334 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
20,029,524 GBP2024-12-31
17,179,115 GBP2023-12-31
Tools/Equipment for furniture and fittings
496,830 GBP2024-12-31
552,671 GBP2023-12-31
Motor vehicles
43,931 GBP2024-12-31
58,575 GBP2023-12-31
Other types of inventories not specified separately
187,211 GBP2024-12-31
196,218 GBP2023-12-31
Trade Debtors/Trade Receivables
47,538 GBP2024-12-31
39,862 GBP2023-12-31
Amounts Owed By Related Parties
6,830,315 GBP2024-12-31
6,830,315 GBP2023-12-31
Other Debtors
5,312 GBP2024-12-31
2,272 GBP2023-12-31
Prepayments
48,508 GBP2024-12-31
107,027 GBP2023-12-31
Trade Creditors/Trade Payables
240,223 GBP2024-12-31
557,590 GBP2023-12-31
Taxation/Social Security Payable
234,218 GBP2024-12-31
108,269 GBP2023-12-31
Other Creditors
325,903 GBP2024-12-31
489,444 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
3,835,174 GBP2024-12-31
Bank Borrowings
Non-current
3,835,174 GBP2024-12-31
2,147,157 GBP2023-12-31
Current
208,993 GBP2024-12-31
486,824 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,244 GBP2024-12-31
5,052 GBP2023-12-31
Between two and five year
12,700 GBP2024-12-31
10,204 GBP2023-12-31
More than five year
24,235 GBP2024-12-31
26,786 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
42,179 GBP2024-12-31
42,042 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,661,073 GBP2024-12-31
2,678,090 GBP2023-12-31
Dividend per share (interim)
21.982024-01-01 ~ 2024-12-31
27.472023-01-01 ~ 2023-12-31