Turnover/Revenue
12,643,961 GBP2023-01-01 ~ 2023-12-31
11,449,710 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,346,536 GBP2023-01-01 ~ 2023-12-31
-7,717,785 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,297,425 GBP2023-01-01 ~ 2023-12-31
3,731,925 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,166,382 GBP2023-01-01 ~ 2023-12-31
-2,994,978 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
904,920 GBP2023-01-01 ~ 2023-12-31
482,955 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,992 GBP2023-01-01 ~ 2023-12-31
1,032 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
717,936 GBP2023-01-01 ~ 2023-12-31
341,228 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
601,853 GBP2023-01-01 ~ 2023-12-31
291,562 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,525,266 GBP2023-01-01 ~ 2023-12-31
-994,577 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment
22,004,152 GBP2023-12-31
20,502,063 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
22,004,154 GBP2023-12-31
20,502,065 GBP2022-12-31
Total Inventories
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Debtors
613,427 GBP2023-12-31
656,184 GBP2022-12-31
Cash at bank and in hand
1,007,705 GBP2023-12-31
1,036,406 GBP2022-12-31
Current Assets
1,641,132 GBP2023-12-31
1,712,590 GBP2022-12-31
Net Current Assets/Liabilities
-2,345,367 GBP2023-12-31
-2,719,496 GBP2022-12-31
Total Assets Less Current Liabilities
19,658,787 GBP2023-12-31
17,782,569 GBP2022-12-31
Net Assets/Liabilities
17,144,631 GBP2023-12-31
15,619,365 GBP2022-12-31
Equity
Called up share capital
8,065 GBP2023-12-31
8,065 GBP2022-12-31
8,065 GBP2021-12-31
Share premium
268,205 GBP2023-12-31
268,205 GBP2022-12-31
268,205 GBP2021-12-31
Revaluation reserve
7,114,071 GBP2023-12-31
6,190,658 GBP2022-12-31
7,476,797 GBP2021-12-31
Retained earnings (accumulated losses)
9,754,290 GBP2023-12-31
9,152,437 GBP2022-12-31
8,860,875 GBP2021-12-31
Equity
17,144,631 GBP2023-12-31
15,619,365 GBP2022-12-31
16,613,942 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
601,853 GBP2023-01-01 ~ 2023-12-31
291,562 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
194,566 GBP2023-01-01 ~ 2023-12-31
124,117 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,602,949 GBP2023-01-01 ~ 2023-12-31
4,678,452 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
566,955 GBP2023-01-01 ~ 2023-12-31
395,266 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,293,224 GBP2023-01-01 ~ 2023-12-31
5,162,776 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
262023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Average Number of Employees
2312023-01-01 ~ 2023-12-31
1832022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,800 GBP2023-01-01 ~ 2023-12-31
14,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
43,147 GBP2023-01-01 ~ 2023-12-31
49,666 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
168,715 GBP2023-01-01 ~ 2023-12-31
64,833 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
145,416 GBP2023-12-31
101,669 GBP2022-12-31
Deferred Tax Liabilities
2,514,156 GBP2023-12-31
2,163,204 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
120,450 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
120,449 GBP2022-12-31
Intangible Assets
Goodwill
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
21,625,000 GBP2023-12-31
20,020,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
3,592,499 GBP2023-12-31
3,500,844 GBP2022-12-31
Motor vehicles
108,466 GBP2023-12-31
108,466 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
25,325,965 GBP2023-12-31
23,629,310 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
1,231,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,231,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
3,217,212 GBP2023-12-31
3,026,933 GBP2022-12-31
Motor vehicles
104,601 GBP2023-12-31
100,314 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,321,813 GBP2023-12-31
3,127,247 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
190,279 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,287 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
194,566 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
21,625,000 GBP2023-12-31
20,020,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
375,287 GBP2023-12-31
473,911 GBP2022-12-31
Motor vehicles
3,865 GBP2023-12-31
8,152 GBP2022-12-31
Investments in Subsidiaries
1 GBP2023-12-31
1 GBP2022-12-31
Cost valuation
1 GBP2022-12-31
Raw materials and consumables
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Trade Debtors/Trade Receivables
140,505 GBP2023-12-31
63,188 GBP2022-12-31
Amounts Owed By Related Parties
179,800 GBP2023-12-31
177,441 GBP2022-12-31
Other Debtors
161,296 GBP2023-12-31
244,442 GBP2022-12-31
Prepayments
131,826 GBP2023-12-31
171,113 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
3,831 GBP2023-12-31
4,476 GBP2022-12-31
Trade Creditors/Trade Payables
433,435 GBP2023-12-31
740,526 GBP2022-12-31
Amounts Owed to Related Parties
2,140,236 GBP2023-12-31
3,035,712 GBP2022-12-31
Taxation/Social Security Payable
140,092 GBP2023-12-31
113,221 GBP2022-12-31
Other Creditors
488,409 GBP2023-12-31
309,547 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,831 GBP2023-12-31
4,476 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
806,540 shares2023-12-31
806,540 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
232 GBP2022-12-31