Administrative Expenses
-13,458,947 GBP2024-01-01 ~ 2024-12-31
-13,000,395 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
531,150 GBP2024-01-01 ~ 2024-12-31
576,656 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-543,586 GBP2024-01-01 ~ 2024-12-31
-500,492 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,376,032 GBP2024-01-01 ~ 2024-12-31
3,020,756 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
818,598 GBP2024-01-01 ~ 2024-12-31
2,357,986 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
8 GBP2024-12-31
1 GBP2023-12-31
Other
154,510 GBP2024-12-31
152,348 GBP2023-12-31
Intangible Assets
154,518 GBP2024-12-31
152,349 GBP2023-12-31
Property, Plant & Equipment
21,805,042 GBP2024-12-31
18,233,460 GBP2023-12-31
Fixed Assets
21,959,560 GBP2024-12-31
18,385,809 GBP2023-12-31
Debtors
21,339,943 GBP2024-12-31
20,675,980 GBP2023-12-31
Cash at bank and in hand
4,402,813 GBP2024-12-31
6,129,507 GBP2023-12-31
Current Assets
27,989,452 GBP2024-12-31
28,822,210 GBP2023-12-31
Net Current Assets/Liabilities
9,650,979 GBP2024-12-31
15,201,115 GBP2023-12-31
Total Assets Less Current Liabilities
31,610,539 GBP2024-12-31
33,586,924 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-6,301,803 GBP2023-12-31
Net Assets/Liabilities
25,691,631 GBP2024-12-31
25,880,783 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Revaluation reserve
265,000 GBP2024-12-31
265,000 GBP2023-12-31
265,000 GBP2022-12-31
Retained earnings (accumulated losses)
25,406,631 GBP2024-12-31
25,595,783 GBP2023-12-31
24,244,797 GBP2022-12-31
Equity
25,691,631 GBP2024-12-31
25,880,783 GBP2023-12-31
24,529,797 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
818,598 GBP2024-01-01 ~ 2024-12-31
2,357,986 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,007,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,007,750 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
43,000 GBP2024-01-01 ~ 2024-12-31
42,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
842024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Wages/Salaries
5,660,412 GBP2024-01-01 ~ 2024-12-31
5,821,427 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
245,519 GBP2024-01-01 ~ 2024-12-31
141,003 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,397,253 GBP2024-01-01 ~ 2024-12-31
6,490,451 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
55,443 GBP2024-01-01 ~ 2024-12-31
52,846 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
186,620 GBP2024-01-01 ~ 2024-12-31
650,375 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
8 GBP2024-12-31
1 GBP2023-12-31
Computer software
325,554 GBP2024-12-31
290,804 GBP2023-12-31
Intangible Assets - Gross Cost
325,562 GBP2024-12-31
290,805 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
171,044 GBP2024-12-31
138,456 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
32,588 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
13,297,243 GBP2023-12-31
Furniture and fittings
14,106,728 GBP2024-12-31
12,752,358 GBP2023-12-31
Motor vehicles
469,426 GBP2024-12-31
387,089 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
39,287,216 GBP2024-12-31
34,316,861 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-50,290 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-610,026 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
17,270,899 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,786,152 GBP2023-12-31
Furniture and fittings
8,892,135 GBP2024-12-31
7,906,650 GBP2023-12-31
Motor vehicles
269,351 GBP2024-12-31
275,560 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,482,174 GBP2024-12-31
16,083,401 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
263,783 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
985,485 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
42,746 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,786,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,955 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-387,436 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
12,220,964 GBP2024-12-31
Furniture and fittings
5,214,593 GBP2024-12-31
4,845,708 GBP2023-12-31
Motor vehicles
200,075 GBP2024-12-31
111,529 GBP2023-12-31
Land and buildings, Owned/Freehold
8,511,091 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,959,532 GBP2024-12-31
1,787,897 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
130,000 GBP2024-12-31
550,000 GBP2023-12-31
Other Debtors
Current
110,399 GBP2024-12-31
1,524 GBP2023-12-31
Prepayments/Accrued Income
Current
1,288,348 GBP2024-12-31
2,136,485 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
21,339,943 GBP2024-12-31
20,675,980 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
6,301,803 GBP2024-12-31
566,456 GBP2023-12-31
Trade Creditors/Trade Payables
Current
772,369 GBP2024-12-31
1,770,115 GBP2023-12-31
Amounts owed to group undertakings
Current
3,898,685 GBP2024-12-31
3,696,736 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,052,327 GBP2024-12-31
831,972 GBP2023-12-31
Other Creditors
Current
6,313,289 GBP2024-12-31
6,755,816 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,327,950 GBP2024-12-31
6,301,803 GBP2023-12-31
Bank Borrowings
10,629,753 GBP2024-12-31
6,868,259 GBP2023-12-31
Total Borrowings
Current
6,301,803 GBP2024-12-31
566,456 GBP2023-12-31
Non-current
4,327,950 GBP2024-12-31
6,301,803 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,590,958 GBP2024-12-31
1,404,338 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
2,000,000 shares2024-12-31
2,000,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,675 GBP2024-12-31
Between two and five year
9,952 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
24,627 GBP2024-12-31