Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Property, Plant & Equipment
44,818,826 GBP2023-12-31
44,634,163 GBP2022-12-31
Fixed Assets - Investments
5,291,150 GBP2023-12-31
5,287,365 GBP2022-12-31
Investment Property
6,727,551 GBP2023-12-31
6,727,551 GBP2022-12-31
Fixed Assets
56,837,527 GBP2023-12-31
56,649,079 GBP2022-12-31
Total Inventories
443,079 GBP2023-12-31
592,854 GBP2022-12-31
Debtors
2,468,115 GBP2023-12-31
2,354,357 GBP2022-12-31
Current assets - Investments
53,932 GBP2023-12-31
55,165 GBP2022-12-31
Cash at bank and in hand
1,168,616 GBP2023-12-31
902,380 GBP2022-12-31
Current Assets
4,133,742 GBP2023-12-31
3,904,756 GBP2022-12-31
Creditors
Current
1,783,838 GBP2023-12-31
1,835,364 GBP2022-12-31
Net Current Assets/Liabilities
2,349,904 GBP2023-12-31
2,069,392 GBP2022-12-31
Total Assets Less Current Liabilities
59,187,431 GBP2023-12-31
58,718,471 GBP2022-12-31
Net Assets/Liabilities
37,911,466 GBP2023-12-31
36,964,233 GBP2022-12-31
Equity
Called up share capital
113,776 GBP2023-12-31
113,776 GBP2022-12-31
Share premium
2,338,021 GBP2023-12-31
2,338,021 GBP2022-12-31
Revaluation reserve
10,898,078 GBP2023-12-31
10,898,078 GBP2022-12-31
Retained earnings (accumulated losses)
24,561,591 GBP2023-12-31
23,614,358 GBP2022-12-31
Equity
37,911,466 GBP2023-12-31
36,964,233 GBP2022-12-31
Average Number of Employees
122023-01-01 ~ 2023-12-31
122022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
44,328,121 GBP2023-12-31
44,110,451 GBP2022-12-31
Plant and equipment
2,415,542 GBP2023-12-31
2,472,318 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
46,743,663 GBP2023-12-31
46,582,769 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-280,329 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-280,329 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,924,837 GBP2023-12-31
1,948,606 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,924,837 GBP2023-12-31
1,948,606 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
218,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
218,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-242,693 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-242,693 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
44,328,121 GBP2023-12-31
44,110,451 GBP2022-12-31
Plant and equipment
490,705 GBP2023-12-31
523,712 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
321,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
193,383 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
64,200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
127,617 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
5,346,023 GBP2023-12-31
5,342,238 GBP2022-12-31
Additions to investments
3,785 GBP2023-12-31
Investments in Group Undertakings
5,291,150 GBP2023-12-31
5,287,365 GBP2022-12-31
Investment Property - Fair Value Model
6,727,551 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
558,125 GBP2023-12-31
743,347 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
79,831 GBP2023-12-31
76,570 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
1,751,360 GBP2023-12-31
1,455,641 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,468,115 GBP2023-12-31
2,354,357 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
119,732 GBP2023-12-31
109,738 GBP2022-12-31
Amounts owed to group undertakings
Current
1,483 GBP2023-12-31
1,483 GBP2022-12-31
Corporation Tax Payable
Current
202,076 GBP2023-12-31
216,682 GBP2022-12-31
Other Taxation & Social Security Payable
Current
11,241 GBP2023-12-31
10,340 GBP2022-12-31
Other Creditors
Current
166,082 GBP2023-12-31
551,287 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,144,047 GBP2023-12-31
812,322 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
9,200,000 GBP2023-12-31
9,900,000 GBP2022-12-31
Amounts owed to group undertakings
Non-current
9,916,820 GBP2023-12-31
9,696,893 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
9,200,000 GBP2023-12-31
9,900,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
566 GBP2023-12-31
565 GBP2022-12-31
Between one and five year
848 GBP2023-12-31
1,414 GBP2022-12-31
All periods
1,414 GBP2023-12-31
1,979 GBP2022-12-31
Bank Borrowings
Secured
9,200,000 GBP2023-12-31
9,900,000 GBP2022-12-31
Total Borrowings
Secured
9,200,000 GBP2023-12-31
9,913,000 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
294,200 GBP2023-12-31
289,400 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,159,145 GBP2023-12-31
2,157,345 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
113,776 shares2023-12-31