Par Value of Share
Class 3 ordinary share
02023-04-01 ~ 2024-03-31
Class 4 ordinary share
02023-04-01 ~ 2024-03-31
Turnover/Revenue
3,905,058 GBP2023-04-01 ~ 2024-03-31
3,366,602 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
364,598 GBP2023-04-01 ~ 2024-03-31
290,165 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,540,460 GBP2023-04-01 ~ 2024-03-31
3,076,437 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
3,178,468 GBP2023-04-01 ~ 2024-03-31
3,193,672 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
369,772 GBP2023-04-01 ~ 2024-03-31
-107,981 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,725 GBP2023-04-01 ~ 2024-03-31
599 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
76,851 GBP2023-04-01 ~ 2024-03-31
52,661 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
295,646 GBP2023-04-01 ~ 2024-03-31
-160,043 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
85,227 GBP2023-04-01 ~ 2024-03-31
-32,624 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
210,419 GBP2023-04-01 ~ 2024-03-31
-127,419 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
210,419 GBP2023-04-01 ~ 2024-03-31
-127,419 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
8,899,691 GBP2024-03-31
8,898,847 GBP2023-03-31
Total Inventories
13,000 GBP2024-03-31
13,000 GBP2023-03-31
Debtors
279,608 GBP2024-03-31
288,504 GBP2023-03-31
Current Assets
292,608 GBP2024-03-31
301,504 GBP2023-03-31
Creditors
Current
1,406,404 GBP2024-03-31
419,181 GBP2023-03-31
Net Current Assets/Liabilities
-1,113,796 GBP2024-03-31
-117,677 GBP2023-03-31
Total Assets Less Current Liabilities
7,785,895 GBP2024-03-31
8,781,170 GBP2023-03-31
Creditors
Non-current
-1,125,460 GBP2023-03-31
Net Assets/Liabilities
7,737,799 GBP2024-03-31
7,619,880 GBP2023-03-31
Equity
Called up share capital
825 GBP2024-03-31
825 GBP2023-03-31
825 GBP2022-03-31
Revaluation reserve
5,913,677 GBP2024-03-31
5,913,677 GBP2023-03-31
5,913,677 GBP2022-03-31
Retained earnings (accumulated losses)
1,823,297 GBP2024-03-31
1,705,378 GBP2023-03-31
1,907,797 GBP2022-03-31
Equity
7,737,799 GBP2024-03-31
7,619,880 GBP2023-03-31
7,822,299 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-92,500 GBP2023-04-01 ~ 2024-03-31
-75,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-92,500 GBP2023-04-01 ~ 2024-03-31
-75,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
210,419 GBP2023-04-01 ~ 2024-03-31
-127,419 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-169,358 GBP2024-03-31
-190,835 GBP2023-03-31
Wages/Salaries
2,500,280 GBP2023-04-01 ~ 2024-03-31
2,437,135 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
206,728 GBP2023-04-01 ~ 2024-03-31
206,256 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,025 GBP2023-04-01 ~ 2024-03-31
40,825 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,752,033 GBP2023-04-01 ~ 2024-03-31
2,684,216 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1192023-04-01 ~ 2024-03-31
1182022-04-01 ~ 2023-03-31
Director Remuneration
5,388 GBP2023-04-01 ~ 2024-03-31
6,146 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
36,614 GBP2023-04-01 ~ 2024-03-31
36,571 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
72,961 GBP2023-04-01 ~ 2024-03-31
-43,890 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
92,500 GBP2023-04-01 ~ 2024-03-31
75,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,693,825 GBP2024-03-31
8,693,825 GBP2023-03-31
Plant and equipment
1,258,535 GBP2024-03-31
1,221,077 GBP2023-03-31
Motor vehicles
15,500 GBP2024-03-31
15,500 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
9,967,860 GBP2024-03-31
9,930,402 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,054,664 GBP2024-03-31
1,018,715 GBP2023-03-31
Motor vehicles
13,505 GBP2024-03-31
12,840 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,068,169 GBP2024-03-31
1,031,555 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,949 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
665 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,614 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
8,693,825 GBP2024-03-31
8,693,825 GBP2023-03-31
Plant and equipment
203,871 GBP2024-03-31
202,362 GBP2023-03-31
Motor vehicles
1,995 GBP2024-03-31
2,660 GBP2023-03-31
Merchandise
13,000 GBP2024-03-31
13,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
221,857 GBP2024-03-31
184,595 GBP2023-03-31
Other Debtors
Current
11,487 GBP2024-03-31
12,298 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
12,042 GBP2024-03-31
55,932 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
279,608 GBP2024-03-31
288,504 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,166,265 GBP2024-03-31
190,835 GBP2023-03-31
Trade Creditors/Trade Payables
Current
80,634 GBP2024-03-31
73,099 GBP2023-03-31
Corporation Tax Payable
Current
72,895 GBP2024-03-31
77,594 GBP2023-03-31
Other Taxation & Social Security Payable
Current
86,610 GBP2024-03-31
77,653 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
1,125,460 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
1,166,265 GBP2024-03-31
190,835 GBP2023-03-31
Bank Borrowings
Non-current, Between two and five year
1,125,460 GBP2023-03-31
Bank Overdrafts
Secured
169,358 GBP2024-03-31
190,835 GBP2023-03-31
Bank Borrowings
Secured
996,907 GBP2024-03-31
1,125,460 GBP2023-03-31
Total Borrowings
Secured
1,166,265 GBP2024-03-31
1,316,295 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,096 GBP2024-03-31
35,830 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
27,500 shares2024-03-31
Class 4 ordinary share
27,500 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
210,419 GBP2023-04-01 ~ 2024-03-31