Turnover/Revenue
6,029,553 GBP2024-04-01 ~ 2025-03-31
5,412,118 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-4,264,538 GBP2024-04-01 ~ 2025-03-31
-3,971,901 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,765,015 GBP2024-04-01 ~ 2025-03-31
1,440,217 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-640,592 GBP2024-04-01 ~ 2025-03-31
-777,525 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
21,157 GBP2024-04-01 ~ 2025-03-31
25,189 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
928,818 GBP2024-04-01 ~ 2025-03-31
478,187 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
684,989 GBP2024-04-01 ~ 2025-03-31
352,034 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
684,989 GBP2024-04-01 ~ 2025-03-31
2,034,309 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
7,369,653 GBP2025-03-31
7,083,797 GBP2024-03-31
Investment Property
250,000 GBP2025-03-31
201,500 GBP2024-03-31
Fixed Assets
7,619,653 GBP2025-03-31
7,285,297 GBP2024-03-31
Total Inventories
25,426 GBP2025-03-31
21,426 GBP2024-03-31
Debtors
Current
535,143 GBP2025-03-31
1,802,821 GBP2024-03-31
Cash at bank and in hand
1,664,769 GBP2025-03-31
248,440 GBP2024-03-31
Current Assets
2,225,338 GBP2025-03-31
2,072,687 GBP2024-03-31
Net Current Assets/Liabilities
-1,110,019 GBP2025-03-31
633,326 GBP2024-03-31
Total Assets Less Current Liabilities
6,509,634 GBP2025-03-31
7,918,623 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-2,098,509 GBP2024-03-31
Net Assets/Liabilities
5,779,141 GBP2025-03-31
5,121,152 GBP2024-03-31
Equity
Called up share capital
15,000 GBP2025-03-31
15,000 GBP2024-03-31
15,000 GBP2023-03-31
Revaluation reserve
2,408,054 GBP2025-03-31
2,408,054 GBP2024-03-31
725,779 GBP2023-03-31
Retained earnings (accumulated losses)
3,356,087 GBP2025-03-31
2,698,098 GBP2024-03-31
2,373,064 GBP2023-03-31
Equity
5,779,141 GBP2025-03-31
5,121,152 GBP2024-03-31
3,113,843 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
684,989 GBP2024-04-01 ~ 2025-03-31
352,034 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
352,034 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-27,000 GBP2024-04-01 ~ 2025-03-31
-27,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-27,000 GBP2024-04-01 ~ 2025-03-31
-27,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
103,027 GBP2024-04-01 ~ 2025-03-31
96,150 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,283,746 GBP2024-04-01 ~ 2025-03-31
3,060,096 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
248,537 GBP2024-04-01 ~ 2025-03-31
235,536 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,636,632 GBP2024-04-01 ~ 2025-03-31
3,405,408 GBP2023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
1092024-04-01 ~ 2025-03-31
1282023-04-01 ~ 2024-03-31
Average Number of Employees
1202024-04-01 ~ 2025-03-31
1362023-04-01 ~ 2024-03-31
Director Remuneration
78,851 GBP2024-04-01 ~ 2025-03-31
75,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
9,500 GBP2024-04-01 ~ 2025-03-31
9,900 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
31,531 GBP2024-04-01 ~ 2025-03-31
18,891 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
232,205 GBP2024-04-01 ~ 2025-03-31
119,547 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
261,233 GBP2025-03-31
240,230 GBP2024-03-31
Deferred Tax Liabilities
731,923 GBP2025-03-31
702,372 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,880,000 GBP2024-03-31
Furniture and fittings
643,226 GBP2025-03-31
604,977 GBP2024-03-31
Motor vehicles
56,867 GBP2025-03-31
56,867 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
7,846,852 GBP2025-03-31
7,541,844 GBP2024-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-83,875 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-83,875 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
7,146,759 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
427,280 GBP2025-03-31
410,444 GBP2024-03-31
Motor vehicles
49,919 GBP2025-03-31
47,603 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
477,199 GBP2025-03-31
458,047 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
100,711 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
2,316 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,027 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-83,875 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-83,875 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
7,146,759 GBP2025-03-31
6,880,000 GBP2024-03-31
Furniture and fittings
215,946 GBP2025-03-31
194,533 GBP2024-03-31
Motor vehicles
6,948 GBP2025-03-31
9,264 GBP2024-03-31
Investment Property - Fair Value Model
250,000 GBP2025-03-31
201,500 GBP2024-03-31
Other types of inventories not specified separately
25,426 GBP2025-03-31
21,426 GBP2024-03-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
107,617 GBP2025-03-31
Current, Amounts falling due within one year
58,922 GBP2024-03-31
Other Debtors
Amounts falling due within one year, Current
402,647 GBP2025-03-31
Current, Amounts falling due within one year
1,737,169 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
535,143 GBP2025-03-31
Current, Amounts falling due within one year
1,802,821 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
661,902 GBP2024-03-31
Trade Creditors/Trade Payables
91,093 GBP2025-03-31
75,046 GBP2024-03-31
Amounts Owed to Related Parties
2,530,158 GBP2025-03-31
Taxation/Social Security Payable
59,336 GBP2025-03-31
58,930 GBP2024-03-31
Other Creditors
209,248 GBP2025-03-31
270,185 GBP2024-03-31
Total Borrowings
Non-current, Amounts falling due after one year
2,098,509 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
730,493 GBP2025-03-31
698,962 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2025-03-31
15,000 shares2024-03-31
Bank Borrowings
Non-current
2,009,582 GBP2024-03-31
Other Remaining Borrowings
Non-current
88,927 GBP2024-03-31
Total Borrowings
Non-current
2,098,509 GBP2024-03-31
Bank Borrowings
Current
636,393 GBP2024-03-31
Other Remaining Borrowings
Current
25,509 GBP2024-03-31
Total Borrowings
Current
661,902 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,856 GBP2025-03-31
2,306 GBP2024-03-31
Between two and five year
5,797 GBP2025-03-31
5,342 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,653 GBP2025-03-31
7,648 GBP2024-03-31