Average Number of Employees
492024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Turnover/Revenue
3,655,649 GBP2024-01-01 ~ 2024-12-31
3,163,494 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-387,173 GBP2024-01-01 ~ 2024-12-31
-369,928 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,268,476 GBP2024-01-01 ~ 2024-12-31
2,793,566 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,584,261 GBP2024-01-01 ~ 2024-12-31
-5,833,587 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-199,801 GBP2024-01-01 ~ 2024-12-31
-3,040,021 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-799,893 GBP2024-01-01 ~ 2024-12-31
-689,002 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-999,694 GBP2024-01-01 ~ 2024-12-31
-3,729,023 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-870,063 GBP2024-01-01 ~ 2024-12-31
-3,438,220 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,200 GBP2024-12-31
6,600 GBP2023-12-31
Property, Plant & Equipment
18,200,000 GBP2024-12-31
22,605,185 GBP2023-12-31
Fixed Assets
18,202,200 GBP2024-12-31
22,611,785 GBP2023-12-31
Total Inventories
17,658 GBP2024-12-31
13,792 GBP2023-12-31
Debtors
Non-current
303,000 GBP2024-12-31
303,000 GBP2023-12-31
Current
250,147 GBP2024-12-31
307,148 GBP2023-12-31
Cash at bank and in hand
49,604 GBP2024-12-31
247,911 GBP2023-12-31
Current Assets
620,409 GBP2024-12-31
871,851 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-284,619 GBP2023-12-31
Net Current Assets/Liabilities
-11,815,477 GBP2024-12-31
587,232 GBP2023-12-31
Total Assets Less Current Liabilities
6,386,723 GBP2024-12-31
23,199,017 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-12,000,000 GBP2023-12-31
Net Assets/Liabilities
5,024,689 GBP2024-12-31
8,754,202 GBP2023-12-31
Equity
Called up share capital
4,500,640 GBP2024-12-31
4,500,640 GBP2023-12-31
4,500,640 GBP2023-01-01
Share premium
299,360 GBP2024-12-31
299,360 GBP2023-12-31
299,360 GBP2023-01-01
Revaluation reserve
3,658,418 GBP2024-12-31
6,517,868 GBP2023-12-31
11,714,590 GBP2023-01-01
Retained earnings (accumulated losses)
-3,433,729 GBP2024-12-31
-2,563,666 GBP2023-12-31
874,554 GBP2023-01-01
Equity
5,024,689 GBP2024-12-31
8,754,202 GBP2023-12-31
17,389,144 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-870,063 GBP2024-01-01 ~ 2024-12-31
-3,438,220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
23,000 GBP2024-01-01 ~ 2024-12-31
22,900 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,052,970 GBP2024-01-01 ~ 2024-12-31
1,133,427 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
73,266 GBP2024-01-01 ~ 2024-12-31
70,294 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,141,470 GBP2024-01-01 ~ 2024-12-31
1,219,462 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-129,631 GBP2024-01-01 ~ 2024-12-31
-290,803 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-249,923 GBP2024-01-01 ~ 2024-12-31
-877,087 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
68,742 GBP2024-12-31
68,742 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
15,687,400 GBP2024-12-31
19,500,000 GBP2023-12-31
Plant and equipment
733,028 GBP2024-12-31
733,028 GBP2023-12-31
Furniture and fittings
7,131,204 GBP2024-12-31
6,808,702 GBP2023-12-31
Other
122,233 GBP2024-12-31
122,233 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
23,673,865 GBP2024-12-31
27,163,963 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-3,812,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
732,851 GBP2023-12-31
Furniture and fittings
3,703,693 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,558,777 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
915,088 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
733,028 GBP2024-12-31
Furniture and fittings
4,618,604 GBP2024-12-31
Other
122,233 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,473,865 GBP2024-12-31
Property, Plant & Equipment
Buildings
15,687,400 GBP2024-12-31
19,500,000 GBP2023-12-31
Furniture and fittings
2,512,600 GBP2024-12-31
3,105,008 GBP2023-12-31
Plant and equipment
177 GBP2023-12-31
Finished Goods/Goods for Resale
17,658 GBP2024-12-31
13,792 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
102,208 GBP2024-12-31
79,626 GBP2023-12-31
Other Debtors
Current
36,694 GBP2024-12-31
135,782 GBP2023-12-31
Prepayments/Accrued Income
Current
111,245 GBP2024-12-31
91,740 GBP2023-12-31
Bank Borrowings
Current
12,000,000 GBP2024-12-31
Trade Creditors/Trade Payables
Current
88,177 GBP2024-12-31
128,510 GBP2023-12-31
Taxation/Social Security Payable
Current
92,277 GBP2024-12-31
Other Creditors
Current
61,124 GBP2024-12-31
14,319 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
194,308 GBP2024-12-31
141,790 GBP2023-12-31
Creditors
Current
12,435,886 GBP2024-12-31
284,619 GBP2023-12-31
Bank Borrowings
Non-current
12,000,000 GBP2023-12-31
Non-current, Between two and five year
12,000,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,362,034 GBP2024-12-31
-2,444,815 GBP2023-12-31
-2,735,618 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
129,631 GBP2024-01-01 ~ 2024-12-31
290,803 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
720 GBP2024-12-31
848 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,500,000 shares2024-12-31
4,500,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
639 shares2024-12-31
639 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31