Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
5,038,738 GBP2024-04-01 ~ 2025-03-31
4,556,157 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
3,594,976 GBP2024-04-01 ~ 2025-03-31
3,299,149 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,443,762 GBP2024-04-01 ~ 2025-03-31
1,257,008 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
675,229 GBP2024-04-01 ~ 2025-03-31
735,787 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
775,855 GBP2024-04-01 ~ 2025-03-31
531,865 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
13,913 GBP2024-04-01 ~ 2025-03-31
12,166 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
71,999 GBP2024-04-01 ~ 2025-03-31
79,053 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
717,769 GBP2024-04-01 ~ 2025-03-31
464,978 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
168,920 GBP2024-04-01 ~ 2025-03-31
128,999 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
548,849 GBP2024-04-01 ~ 2025-03-31
335,979 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
1,488,553 GBP2025-03-31
1,366,682 GBP2024-03-31
1,381,986 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-426,978 GBP2024-04-01 ~ 2025-03-31
-351,283 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
6,718,354 GBP2025-03-31
6,761,207 GBP2024-03-31
Total Inventories
10,906 GBP2025-03-31
12,676 GBP2024-03-31
Debtors
130,503 GBP2025-03-31
145,064 GBP2024-03-31
Cash at bank and in hand
661,887 GBP2025-03-31
623,815 GBP2024-03-31
Current Assets
803,296 GBP2025-03-31
781,555 GBP2024-03-31
Creditors
Current
584,554 GBP2025-03-31
565,274 GBP2024-03-31
Net Current Assets/Liabilities
218,742 GBP2025-03-31
216,281 GBP2024-03-31
Total Assets Less Current Liabilities
6,937,096 GBP2025-03-31
6,977,488 GBP2024-03-31
Creditors
Non-current
-842,602 GBP2025-03-31
-991,544 GBP2024-03-31
Net Assets/Liabilities
5,869,409 GBP2025-03-31
5,747,538 GBP2024-03-31
Equity
Called up share capital
900,000 GBP2025-03-31
900,000 GBP2024-03-31
Share premium
1,468,500 GBP2025-03-31
1,468,500 GBP2024-03-31
Revaluation reserve
2,012,356 GBP2025-03-31
2,012,356 GBP2024-03-31
Equity
5,869,409 GBP2025-03-31
5,747,538 GBP2024-03-31
Wages/Salaries
2,762,132 GBP2024-04-01 ~ 2025-03-31
2,524,769 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
240,467 GBP2024-04-01 ~ 2025-03-31
209,854 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
149,920 GBP2024-04-01 ~ 2025-03-31
93,667 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,152,519 GBP2024-04-01 ~ 2025-03-31
2,828,290 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1152024-04-01 ~ 2025-03-31
1162023-04-01 ~ 2024-03-31
Director Remuneration
25,500 GBP2024-04-01 ~ 2025-03-31
40,068 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,628 GBP2024-04-01 ~ 2025-03-31
65,553 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
17,400 GBP2024-04-01 ~ 2025-03-31
13,400 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
182,241 GBP2024-04-01 ~ 2025-03-31
125,545 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
179,442 GBP2024-04-01 ~ 2025-03-31
116,245 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
426,978 GBP2024-04-01 ~ 2025-03-31
351,283 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,554,750 GBP2025-03-31
6,554,750 GBP2024-03-31
Furniture and fittings
760,854 GBP2025-03-31
775,057 GBP2024-03-31
Motor vehicles
211,086 GBP2025-03-31
211,086 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
7,526,690 GBP2025-03-31
7,540,893 GBP2024-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-35,978 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-35,978 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
669,580 GBP2025-03-31
665,040 GBP2024-03-31
Motor vehicles
138,756 GBP2025-03-31
114,646 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
808,336 GBP2025-03-31
779,686 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
40,518 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
24,110 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,628 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-35,978 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-35,978 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
6,554,750 GBP2025-03-31
6,554,750 GBP2024-03-31
Furniture and fittings
91,274 GBP2025-03-31
110,017 GBP2024-03-31
Motor vehicles
72,330 GBP2025-03-31
96,440 GBP2024-03-31
Finished Goods
10,906 GBP2025-03-31
12,676 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
95,347 GBP2025-03-31
122,710 GBP2024-03-31
Other Debtors
Current
1,631 GBP2025-03-31
2,117 GBP2024-03-31
Prepayments/Accrued Income
Current
33,525 GBP2025-03-31
20,237 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
130,503 GBP2025-03-31
145,064 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
115,329 GBP2025-03-31
111,410 GBP2024-03-31
Trade Creditors/Trade Payables
Current
65,327 GBP2025-03-31
72,670 GBP2024-03-31
Corporation Tax Payable
Current
182,242 GBP2025-03-31
125,545 GBP2024-03-31
Other Taxation & Social Security Payable
Current
56,407 GBP2025-03-31
48,029 GBP2024-03-31
Other Creditors
Current
108,615 GBP2025-03-31
155,306 GBP2024-03-31
Accrued Liabilities
Current
56,634 GBP2025-03-31
46,992 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
842,602 GBP2025-03-31
991,544 GBP2024-03-31
Bank Borrowings
Between two and five year, Non-current
724,108 GBP2025-03-31
877,137 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,571 GBP2025-03-31
11,540 GBP2024-03-31
Between one and five year
5,281 GBP2025-03-31
11,541 GBP2024-03-31
All periods
12,852 GBP2025-03-31
23,081 GBP2024-03-31
Bank Borrowings
Secured
957,931 GBP2025-03-31
1,102,954 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2025-03-31
Class 2 ordinary share
600,000 shares2025-03-31