Turnover/Revenue
7,884,092 GBP2024-02-01 ~ 2025-01-31
7,721,607 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
-1,590,545 GBP2024-02-01 ~ 2025-01-31
-1,608,169 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
6,293,547 GBP2024-02-01 ~ 2025-01-31
6,113,438 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
-5,421,821 GBP2024-02-01 ~ 2025-01-31
-5,386,714 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
17,030 GBP2024-02-01 ~ 2025-01-31
16,943 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
731,340 GBP2024-02-01 ~ 2025-01-31
521,018 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
549,098 GBP2024-02-01 ~ 2025-01-31
427,824 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,783,038 GBP2024-02-01 ~ 2025-01-31
427,824 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
14,742,777 GBP2025-01-31
13,153,818 GBP2024-01-31
Total Inventories
53,056 GBP2025-01-31
53,743 GBP2024-01-31
Debtors
248,677 GBP2025-01-31
333,477 GBP2024-01-31
Cash at bank and in hand
809,327 GBP2025-01-31
662,466 GBP2024-01-31
Current Assets
1,111,060 GBP2025-01-31
1,049,686 GBP2024-01-31
Net Current Assets/Liabilities
-441,285 GBP2025-01-31
-828,202 GBP2024-01-31
Total Assets Less Current Liabilities
14,301,492 GBP2025-01-31
12,325,616 GBP2024-01-31
Creditors
Non-current, Amounts falling due after one year
-1,400,000 GBP2025-01-31
Net Assets/Liabilities
12,335,799 GBP2025-01-31
10,597,761 GBP2024-01-31
Equity
Called up share capital
2,812,629 GBP2025-01-31
2,812,629 GBP2024-01-31
2,812,629 GBP2023-01-31
Revaluation reserve
4,143,247 GBP2025-01-31
2,909,307 GBP2024-01-31
2,909,307 GBP2023-01-31
Retained earnings (accumulated losses)
5,379,923 GBP2025-01-31
4,875,825 GBP2024-01-31
4,508,001 GBP2023-01-31
Equity
12,335,799 GBP2025-01-31
10,597,761 GBP2024-01-31
10,229,937 GBP2023-01-31
Profit/Loss
Retained earnings (accumulated losses)
549,098 GBP2024-02-01 ~ 2025-01-31
427,824 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
549,098 GBP2024-02-01 ~ 2025-01-31
Dividends Paid
Retained earnings (accumulated losses)
-45,000 GBP2024-02-01 ~ 2025-01-31
-60,000 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-45,000 GBP2024-02-01 ~ 2025-01-31
-60,000 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
87,251 GBP2024-02-01 ~ 2025-01-31
74,638 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
2,950,532 GBP2024-02-01 ~ 2025-01-31
2,879,912 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
208,604 GBP2024-02-01 ~ 2025-01-31
221,963 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
3,218,457 GBP2024-02-01 ~ 2025-01-31
3,167,030 GBP2023-02-01 ~ 2024-01-31
Average number of employees in administration and support functions
202024-02-01 ~ 2025-01-31
242023-02-01 ~ 2024-01-31
Average Number of Employees
1412024-02-01 ~ 2025-01-31
1442023-02-01 ~ 2024-01-31
Director Remuneration
47,744 GBP2024-02-01 ~ 2025-01-31
52,335 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
14,450 GBP2024-02-01 ~ 2025-01-31
13,630 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
182,835 GBP2024-02-01 ~ 2025-01-31
125,044 GBP2023-02-01 ~ 2024-01-31
Deferred Tax Liabilities
565,693 GBP2025-01-31
177,855 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
12,983,088 GBP2024-01-31
Furniture and fittings
1,162,073 GBP2025-01-31
1,116,631 GBP2024-01-31
Motor vehicles
122,227 GBP2025-01-31
113,237 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
15,889,166 GBP2025-01-31
14,212,956 GBP2024-01-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,621,778 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
14,604,866 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,066,939 GBP2025-01-31
999,956 GBP2024-01-31
Motor vehicles
79,450 GBP2025-01-31
59,182 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,146,389 GBP2025-01-31
1,059,138 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
66,983 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
20,268 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
87,251 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
14,604,866 GBP2025-01-31
Furniture and fittings
95,134 GBP2025-01-31
116,675 GBP2024-01-31
Motor vehicles
42,777 GBP2025-01-31
54,055 GBP2024-01-31
Land and buildings, Owned/Freehold
12,983,088 GBP2024-01-31
Other types of inventories not specified separately
53,056 GBP2025-01-31
53,743 GBP2024-01-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
41,773 GBP2025-01-31
Current, Amounts falling due within one year
32,803 GBP2024-01-31
Other Debtors
Amounts falling due within one year, Current
160,648 GBP2025-01-31
Current, Amounts falling due within one year
240,409 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
248,677 GBP2025-01-31
Current, Amounts falling due within one year
333,477 GBP2024-01-31
Cash and Cash Equivalents
809,327 GBP2025-01-31
662,466 GBP2024-01-31
Total Borrowings
Current, Amounts falling due within one year
657,129 GBP2024-01-31
Non-current, Amounts falling due after one year
1,400,000 GBP2025-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
565,693 GBP2025-01-31
177,855 GBP2024-01-31
Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,000 shares2025-01-31
18,000 shares2024-01-31
Par Value of Share
Class 2 ordinary share
12024-02-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
162,000 shares2025-01-31
162,000 shares2024-01-31
Number of Shares Issued (Fully Paid)
2,812,629 shares2025-01-31
2,812,629 shares2024-01-31
Nominal value of allotted share capital
2,812,629 GBP2024-02-01 ~ 2025-01-31
2,812,629 GBP2023-02-01 ~ 2024-01-31
Bank Borrowings
Non-current
1,400,000 GBP2025-01-31
1,550,000 GBP2024-01-31
Current
200,000 GBP2025-01-31
500,000 GBP2024-01-31
Other Remaining Borrowings
Current
157,129 GBP2024-01-31
Total Borrowings
Current
200,000 GBP2025-01-31
657,129 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,743 GBP2025-01-31
55,582 GBP2024-01-31
Between two and five year
170,905 GBP2025-01-31
198,366 GBP2024-01-31
More than five year
920 GBP2025-01-31
21,430 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
231,568 GBP2025-01-31
275,378 GBP2024-01-31