Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
8,077,087 GBP2022-04-01 ~ 2023-03-31
8,187,432 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-4,793,155 GBP2022-04-01 ~ 2023-03-31
-4,392,481 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
3,283,932 GBP2022-04-01 ~ 2023-03-31
3,794,951 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,938,811 GBP2022-04-01 ~ 2023-03-31
-2,994,998 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
349,169 GBP2022-04-01 ~ 2023-03-31
929,998 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-72,687 GBP2022-04-01 ~ 2023-03-31
885,751 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-75,884 GBP2022-04-01 ~ 2023-03-31
522,071 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-932,574 GBP2022-04-01 ~ 2023-03-31
522,071 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
11,724,578 GBP2023-03-31
12,503,628 GBP2022-03-31
Fixed Assets - Investments
630,416 GBP2023-03-31
630,416 GBP2022-03-31
Fixed Assets
12,354,994 GBP2023-03-31
13,134,044 GBP2022-03-31
Total Inventories
133,243 GBP2023-03-31
117,650 GBP2022-03-31
Debtors
139,949 GBP2023-03-31
335,837 GBP2022-03-31
Cash at bank and in hand
16,907 GBP2023-03-31
611,730 GBP2022-03-31
Current Assets
290,099 GBP2023-03-31
1,065,217 GBP2022-03-31
Net Current Assets/Liabilities
-2,343,471 GBP2023-03-31
-1,573,053 GBP2022-03-31
Total Assets Less Current Liabilities
10,011,523 GBP2023-03-31
11,560,991 GBP2022-03-31
Net Assets/Liabilities
3,081,657 GBP2023-03-31
4,014,231 GBP2022-03-31
Equity
Called up share capital
700,000 GBP2023-03-31
700,000 GBP2022-03-31
700,000 GBP2021-03-31
Share premium
60,000 GBP2023-03-31
60,000 GBP2022-03-31
60,000 GBP2021-03-31
Revaluation reserve
1,713,224 GBP2023-03-31
2,569,914 GBP2022-03-31
2,833,661 GBP2021-03-31
Retained earnings (accumulated losses)
608,433 GBP2023-03-31
684,317 GBP2022-03-31
-101,501 GBP2021-03-31
Equity
3,081,657 GBP2023-03-31
4,014,231 GBP2022-03-31
3,492,160 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-75,884 GBP2022-04-01 ~ 2023-03-31
785,818 GBP2021-04-01 ~ 2022-03-31
Bank Overdrafts
-229,903 GBP2023-03-31
-67,519 GBP2022-03-31
-5,610,593 GBP2021-03-31
Wages/Salaries
3,108,015 GBP2022-04-01 ~ 2023-03-31
2,696,537 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
232,894 GBP2022-04-01 ~ 2023-03-31
218,739 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,133 GBP2022-04-01 ~ 2023-03-31
41,377 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,387,042 GBP2022-04-01 ~ 2023-03-31
2,956,653 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
1302022-04-01 ~ 2023-03-31
1202021-04-01 ~ 2022-03-31
Director Remuneration
252,993 GBP2022-04-01 ~ 2023-03-31
243,845 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
282,463 GBP2022-04-01 ~ 2023-03-31
282,159 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-13,811 GBP2022-04-01 ~ 2023-03-31
168,293 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
183,792 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
183,792 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,500,000 GBP2023-03-31
11,488,277 GBP2022-03-31
Plant and equipment
1,164,133 GBP2023-03-31
1,127,626 GBP2022-03-31
Furniture and fittings
2,326,140 GBP2023-03-31
2,123,431 GBP2022-03-31
Motor vehicles
79,755 GBP2023-03-31
63,910 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
14,070,028 GBP2023-03-31
14,803,244 GBP2022-03-31
Property, Plant & Equipment - Disposals
Land and buildings
-256,000 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
-4,877 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-16,005 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-276,882 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-1,098,077 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-1,098,077 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
114,350 GBP2022-03-31
Plant and equipment
868,389 GBP2023-03-31
822,642 GBP2022-03-31
Furniture and fittings
1,446,149 GBP2023-03-31
1,328,842 GBP2022-03-31
Motor vehicles
30,912 GBP2023-03-31
33,782 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,345,450 GBP2023-03-31
2,299,616 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
114,883 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
45,747 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
119,189 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
8,071 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
287,890 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-1,882 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-10,941 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,823 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings
10,500,000 GBP2023-03-31
11,373,927 GBP2022-03-31
Plant and equipment
295,744 GBP2023-03-31
304,984 GBP2022-03-31
Furniture and fittings
879,991 GBP2023-03-31
794,589 GBP2022-03-31
Motor vehicles
48,843 GBP2023-03-31
30,128 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
2,446 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
5,427 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
31,850 GBP2023-03-31
9,787 GBP2022-03-31
Under hire purchased contracts or finance leases
48,742 GBP2023-03-31
29,660 GBP2022-03-31
Merchandise
133,243 GBP2023-03-31
117,650 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
7,042 GBP2023-03-31
71,296 GBP2022-03-31
Other Debtors
Current
76,619 GBP2022-03-31
Prepayments/Accrued Income
Current
130,020 GBP2023-03-31
69,497 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
139,949 GBP2023-03-31
335,837 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
792,407 GBP2023-03-31
596,190 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
10,201 GBP2023-03-31
17,007 GBP2022-03-31
Trade Creditors/Trade Payables
Current
282,633 GBP2023-03-31
408,925 GBP2022-03-31
Other Taxation & Social Security Payable
Current
291,401 GBP2023-03-31
184,292 GBP2022-03-31
Other Creditors
Current
185,507 GBP2023-03-31
312,674 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
1,071,421 GBP2023-03-31
1,119,182 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
6,148,577 GBP2023-03-31
6,565,395 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
21,628 GBP2023-03-31
Other Creditors
Non-current
209,605 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
562,504 GBP2023-03-31
528,671 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
792,407 GBP2023-03-31
596,190 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
581,564 GBP2023-03-31
530,978 GBP2022-03-31
Non-current, Between two and five year
5,567,013 GBP2023-03-31
6,034,417 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
21,628 GBP2023-03-31
hire purchase agreements
31,829 GBP2023-03-31
17,007 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,921 GBP2023-03-31
49,357 GBP2022-03-31
Between one and five year
175,794 GBP2023-03-31
167,807 GBP2022-03-31
More than five year
2,967,744 GBP2023-03-31
3,003,936 GBP2022-03-31
All periods
3,197,459 GBP2023-03-31
3,221,100 GBP2022-03-31
Bank Overdrafts
Secured
229,903 GBP2023-03-31
67,519 GBP2022-03-31
Bank Borrowings
Secured
6,711,081 GBP2023-03-31
7,094,066 GBP2022-03-31
Total Borrowings
Secured
6,980,813 GBP2023-03-31
7,442,592 GBP2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
677,994 GBP2023-03-31
674,797 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
677,994 GBP2023-03-31
686,951 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
700,000 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-75,884 GBP2022-04-01 ~ 2023-03-31