Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,238,861 GBP2024-01-01 ~ 2024-12-31
6,777,646 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,618,399 GBP2024-01-01 ~ 2024-12-31
4,400,133 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,620,462 GBP2024-01-01 ~ 2024-12-31
2,377,513 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,292,241 GBP2024-01-01 ~ 2024-12-31
1,238,071 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,461,698 GBP2024-01-01 ~ 2024-12-31
1,224,568 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,552 GBP2024-01-01 ~ 2024-12-31
20,366 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
203,018 GBP2024-01-01 ~ 2024-12-31
158,518 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,266,232 GBP2024-01-01 ~ 2024-12-31
1,086,416 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
271,660 GBP2024-01-01 ~ 2024-12-31
152,055 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
994,572 GBP2024-01-01 ~ 2024-12-31
934,361 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,854,897 GBP2024-12-31
2,695,292 GBP2023-12-31
2,832,931 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-834,967 GBP2024-01-01 ~ 2024-12-31
-1,072,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
103,496 GBP2024-12-31
113,626 GBP2023-12-31
Property, Plant & Equipment
5,293,483 GBP2024-12-31
5,154,700 GBP2023-12-31
Fixed Assets
5,396,979 GBP2024-12-31
5,268,326 GBP2023-12-31
Total Inventories
17,012 GBP2024-12-31
17,012 GBP2023-12-31
Debtors
254,636 GBP2024-12-31
258,956 GBP2023-12-31
Cash at bank and in hand
535,281 GBP2024-12-31
1,091,082 GBP2023-12-31
Current Assets
806,929 GBP2024-12-31
1,367,050 GBP2023-12-31
Creditors
Current
1,270,242 GBP2024-12-31
1,006,411 GBP2023-12-31
Net Current Assets/Liabilities
-463,313 GBP2024-12-31
360,639 GBP2023-12-31
Total Assets Less Current Liabilities
4,933,666 GBP2024-12-31
5,628,965 GBP2023-12-31
Net Assets/Liabilities
2,854,997 GBP2024-12-31
2,695,392 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
2,854,997 GBP2024-12-31
2,695,392 GBP2023-12-31
Wages/Salaries
4,128,282 GBP2024-01-01 ~ 2024-12-31
3,920,604 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
345,224 GBP2024-01-01 ~ 2024-12-31
312,075 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,502 GBP2024-01-01 ~ 2024-12-31
93,674 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,570,008 GBP2024-01-01 ~ 2024-12-31
4,326,353 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1702024-01-01 ~ 2024-12-31
1642023-01-01 ~ 2023-12-31
Director Remuneration
192,600 GBP2024-01-01 ~ 2024-12-31
170,962 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,483 GBP2024-01-01 ~ 2024-12-31
138,839 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,800 GBP2024-01-01 ~ 2024-12-31
19,320 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
274,672 GBP2024-01-01 ~ 2024-12-31
142,536 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
316,558 GBP2024-01-01 ~ 2024-12-31
271,604 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
423,000 GBP2024-12-31
423,000 GBP2023-12-31
Intangible Assets - Gross Cost
427,212 GBP2024-12-31
423,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
4,212 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
322,874 GBP2024-12-31
309,374 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
323,716 GBP2024-12-31
309,374 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,500 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
842 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
14,342 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
842 GBP2024-12-31
Intangible Assets
Net goodwill
100,126 GBP2024-12-31
113,626 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,370 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,906,260 GBP2024-12-31
4,868,999 GBP2023-12-31
Furniture and fittings
1,442,987 GBP2024-12-31
1,191,285 GBP2023-12-31
Motor vehicles
69,630 GBP2024-12-31
57,530 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,418,877 GBP2024-12-31
6,117,814 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
214,819 GBP2024-12-31
203,048 GBP2023-12-31
Furniture and fittings
876,787 GBP2024-12-31
735,238 GBP2023-12-31
Motor vehicles
33,788 GBP2024-12-31
24,828 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,125,394 GBP2024-12-31
963,114 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,771 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
141,549 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,960 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,280 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,691,441 GBP2024-12-31
4,665,951 GBP2023-12-31
Furniture and fittings
566,200 GBP2024-12-31
456,047 GBP2023-12-31
Motor vehicles
35,842 GBP2024-12-31
32,702 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
37,085 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
21,895 GBP2024-12-31
18,098 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
3,797 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
15,190 GBP2024-12-31
18,987 GBP2023-12-31
Merchandise
17,012 GBP2024-12-31
17,012 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
57,448 GBP2024-12-31
33,239 GBP2023-12-31
Other Debtors
Current
26,832 GBP2024-12-31
56,884 GBP2023-12-31
Prepayments/Accrued Income
Current
170,356 GBP2024-12-31
168,833 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
254,636 GBP2024-12-31
258,956 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
5,850 GBP2024-12-31
5,850 GBP2023-12-31
Trade Creditors/Trade Payables
Current
30,176 GBP2024-12-31
36,088 GBP2023-12-31
Amounts owed to group undertakings
Current
7,234 GBP2023-12-31
Corporation Tax Payable
Current
62,172 GBP2024-12-31
150,338 GBP2023-12-31
Other Taxation & Social Security Payable
Current
103,607 GBP2024-12-31
102,943 GBP2023-12-31
Accrued Liabilities
Current
345,237 GBP2024-12-31
324,809 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,647 GBP2024-12-31
10,497 GBP2023-12-31
Other Creditors
Non-current
1,808,001 GBP2024-12-31
2,654,043 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
5,850 GBP2023-12-31
Between one and five year, hire purchase agreements
10,497 GBP2023-12-31
hire purchase agreements
10,497 GBP2024-12-31
16,347 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
58,148 GBP2024-12-31
62,440 GBP2023-12-31
Between one and five year
109,337 GBP2024-12-31
145,619 GBP2023-12-31
All periods
167,485 GBP2024-12-31
208,059 GBP2023-12-31
Total Borrowings
Secured
2,541,698 GBP2024-12-31
3,049,539 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
266,021 GBP2024-12-31
269,033 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
994,572 GBP2024-01-01 ~ 2024-12-31