Cost of Sales
-9,503,748 GBP2023-01-01 ~ 2023-12-31
-7,278,601 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-13,000,395 GBP2023-01-01 ~ 2023-12-31
-11,928,193 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
576,656 GBP2023-01-01 ~ 2023-12-31
317,528 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-500,492 GBP2023-01-01 ~ 2023-12-31
-288,884 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,020,756 GBP2023-01-01 ~ 2023-12-31
3,665,235 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,357,986 GBP2023-01-01 ~ 2023-12-31
2,772,753 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
1 GBP2023-12-31
1 GBP2022-12-31
Other
152,348 GBP2023-12-31
87,212 GBP2022-12-31
Intangible Assets
152,349 GBP2023-12-31
87,213 GBP2022-12-31
Property, Plant & Equipment
18,233,460 GBP2023-12-31
14,780,907 GBP2022-12-31
Fixed Assets
18,385,809 GBP2023-12-31
14,868,120 GBP2022-12-31
Debtors
20,675,980 GBP2023-12-31
20,388,353 GBP2022-12-31
Cash at bank and in hand
6,129,507 GBP2023-12-31
6,772,635 GBP2022-12-31
Current Assets
28,822,210 GBP2023-12-31
28,226,225 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,621,095 GBP2023-12-31
-10,800,712 GBP2022-12-31
Net Current Assets/Liabilities
15,201,115 GBP2023-12-31
17,425,513 GBP2022-12-31
Total Assets Less Current Liabilities
33,586,924 GBP2023-12-31
32,293,633 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-6,301,803 GBP2023-12-31
-7,009,873 GBP2022-12-31
Net Assets/Liabilities
25,880,783 GBP2023-12-31
24,529,797 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2021-12-31
Revaluation reserve
265,000 GBP2023-12-31
265,000 GBP2022-12-31
265,000 GBP2021-12-31
Retained earnings (accumulated losses)
25,595,783 GBP2023-12-31
24,244,797 GBP2022-12-31
22,486,044 GBP2021-12-31
Equity
25,880,783 GBP2023-12-31
24,529,797 GBP2022-12-31
22,771,044 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,357,986 GBP2023-01-01 ~ 2023-12-31
2,772,753 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,014,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,007,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
42,000 GBP2023-01-01 ~ 2023-12-31
40,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
822022-01-01 ~ 2022-12-31
Wages/Salaries
5,821,427 GBP2023-01-01 ~ 2023-12-31
6,039,600 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
141,003 GBP2023-01-01 ~ 2023-12-31
144,676 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,490,451 GBP2023-01-01 ~ 2023-12-31
6,683,338 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
52,846 GBP2023-01-01 ~ 2023-12-31
49,797 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
650,375 GBP2023-01-01 ~ 2023-12-31
484,966 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1 GBP2023-12-31
1 GBP2022-12-31
Computer software
290,804 GBP2023-12-31
187,961 GBP2022-12-31
Intangible Assets - Gross Cost
290,805 GBP2023-12-31
187,962 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
138,456 GBP2023-12-31
100,749 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
37,707 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
13,297,243 GBP2023-12-31
12,442,986 GBP2022-12-31
Furniture and fittings
12,752,358 GBP2023-12-31
10,457,177 GBP2022-12-31
Motor vehicles
387,089 GBP2023-12-31
387,557 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
34,316,861 GBP2023-12-31
29,712,085 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-24,743 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-775,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,786,152 GBP2023-12-31
4,528,793 GBP2022-12-31
Furniture and fittings
7,906,650 GBP2023-12-31
7,119,040 GBP2022-12-31
Motor vehicles
275,560 GBP2023-12-31
261,607 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,083,401 GBP2023-12-31
14,931,178 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
257,359 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
787,610 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,552,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-400,776 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,511,091 GBP2023-12-31
7,914,193 GBP2022-12-31
Furniture and fittings
4,845,708 GBP2023-12-31
3,338,137 GBP2022-12-31
Motor vehicles
111,529 GBP2023-12-31
125,950 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,787,897 GBP2023-12-31
1,366,795 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
550,000 GBP2023-12-31
1,389,376 GBP2022-12-31
Other Debtors
Current
1,524 GBP2023-12-31
29,431 GBP2022-12-31
Prepayments/Accrued Income
Current
2,136,485 GBP2023-12-31
1,893,721 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
20,675,980 GBP2023-12-31
20,388,353 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
566,456 GBP2023-12-31
424,842 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,770,115 GBP2023-12-31
446,336 GBP2022-12-31
Amounts owed to group undertakings
Current
3,696,736 GBP2023-12-31
2,647,833 GBP2022-12-31
Other Taxation & Social Security Payable
Current
831,972 GBP2023-12-31
672,206 GBP2022-12-31
Other Creditors
Current
6,755,816 GBP2023-12-31
6,609,495 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
6,301,803 GBP2023-12-31
7,009,873 GBP2022-12-31
Bank Borrowings
6,868,259 GBP2023-12-31
7,434,715 GBP2022-12-31
Total Borrowings
Current
566,456 GBP2023-12-31
424,842 GBP2022-12-31
Non-current
6,301,803 GBP2023-12-31
7,009,873 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,641 GBP2023-12-31
20,833 GBP2022-12-31
Between two and five year
4,597 GBP2023-12-31
12,401 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
21,238 GBP2023-12-31
33,234 GBP2022-12-31