Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,051,382 GBP2024-01-01 ~ 2024-12-31
3,785,132 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
185,096 GBP2024-01-01 ~ 2024-12-31
184,483 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,866,286 GBP2024-01-01 ~ 2024-12-31
3,600,649 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,038,386 GBP2024-01-01 ~ 2024-12-31
2,819,563 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
869,755 GBP2024-01-01 ~ 2024-12-31
824,133 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
79 GBP2024-01-01 ~ 2024-12-31
3,371 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
232,468 GBP2024-01-01 ~ 2024-12-31
227,974 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
637,366 GBP2024-01-01 ~ 2024-12-31
599,530 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
181,385 GBP2024-01-01 ~ 2024-12-31
165,906 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
455,981 GBP2024-01-01 ~ 2024-12-31
433,624 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
455,981 GBP2024-01-01 ~ 2024-12-31
433,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,292,831 GBP2024-12-31
5,495,340 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
5,292,931 GBP2024-12-31
5,495,440 GBP2023-12-31
Total Inventories
5,142 GBP2024-12-31
5,846 GBP2023-12-31
Debtors
1,064,645 GBP2024-12-31
919,422 GBP2023-12-31
Cash at bank and in hand
111,924 GBP2024-12-31
146,041 GBP2023-12-31
Current Assets
1,181,711 GBP2024-12-31
1,071,309 GBP2023-12-31
Creditors
Current
4,376,501 GBP2024-12-31
4,495,599 GBP2023-12-31
Net Current Assets/Liabilities
-3,194,790 GBP2024-12-31
-3,424,290 GBP2023-12-31
Total Assets Less Current Liabilities
2,098,141 GBP2024-12-31
2,071,150 GBP2023-12-31
Creditors
Non-current
-30,948 GBP2024-12-31
-77,044 GBP2023-12-31
Net Assets/Liabilities
1,966,330 GBP2024-12-31
1,865,349 GBP2023-12-31
Equity
Called up share capital
20 GBP2024-12-31
20 GBP2023-12-31
20 GBP2022-12-31
Retained earnings (accumulated losses)
1,966,310 GBP2024-12-31
1,865,329 GBP2023-12-31
1,938,705 GBP2022-12-31
Equity
1,966,330 GBP2024-12-31
1,865,349 GBP2023-12-31
1,938,725 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-355,000 GBP2024-01-01 ~ 2024-12-31
-507,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-355,000 GBP2024-01-01 ~ 2024-12-31
-507,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
455,981 GBP2024-01-01 ~ 2024-12-31
433,624 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,844,813 GBP2024-01-01 ~ 2024-12-31
1,660,432 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
155,056 GBP2024-01-01 ~ 2024-12-31
126,995 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,539 GBP2024-01-01 ~ 2024-12-31
23,503 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,021,408 GBP2024-01-01 ~ 2024-12-31
1,810,930 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
782024-01-01 ~ 2024-12-31
822023-01-01 ~ 2023-12-31
Director Remuneration
19,752 GBP2024-01-01 ~ 2024-12-31
19,752 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
143,103 GBP2024-01-01 ~ 2024-12-31
161,336 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
209,279 GBP2024-01-01 ~ 2024-12-31
138,697 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
159,342 GBP2024-01-01 ~ 2024-12-31
140,890 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
455,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
455,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,831,482 GBP2023-12-31
Improvements to leasehold property
2,582,752 GBP2023-12-31
Furniture and fittings
785,123 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
509,834 GBP2024-12-31
469,122 GBP2023-12-31
Improvements to leasehold property
877,581 GBP2024-12-31
809,152 GBP2023-12-31
Furniture and fittings
745,432 GBP2024-12-31
732,201 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
40,712 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
68,429 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,231 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,321,648 GBP2024-12-31
3,362,360 GBP2023-12-31
Improvements to leasehold property
1,705,171 GBP2024-12-31
1,773,600 GBP2023-12-31
Furniture and fittings
39,691 GBP2024-12-31
52,922 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
387,938 GBP2023-12-31
Computers
85,308 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,672,603 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
178,863 GBP2024-12-31
109,172 GBP2023-12-31
Computers
68,062 GBP2024-12-31
57,616 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,379,772 GBP2024-12-31
2,177,263 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
69,691 GBP2024-01-01 ~ 2024-12-31
Computers
10,446 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
202,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
209,075 GBP2024-12-31
278,766 GBP2023-12-31
Computers
17,246 GBP2024-12-31
27,692 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
199,618 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
59,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
66,113 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
133,505 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
237,626 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-12-31
Investments in Group Undertakings
100 GBP2024-12-31
100 GBP2023-12-31
Merchandise
5,142 GBP2024-12-31
5,846 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
159,262 GBP2024-12-31
76,740 GBP2023-12-31
Other Debtors
Current
117,826 GBP2024-12-31
120,350 GBP2023-12-31
Prepayments/Accrued Income
Current
22,323 GBP2024-12-31
10,830 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,064,645 GBP2024-12-31
919,422 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
3,693,971 GBP2024-12-31
3,881,933 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,097 GBP2024-12-31
75,450 GBP2023-12-31
Trade Creditors/Trade Payables
Current
30,419 GBP2024-12-31
36,657 GBP2023-12-31
Corporation Tax Payable
Current
209,279 GBP2024-12-31
138,697 GBP2023-12-31
Other Taxation & Social Security Payable
Current
36,621 GBP2024-12-31
30,962 GBP2023-12-31
Other Creditors
Current
158,248 GBP2024-12-31
141,291 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
201,866 GBP2024-12-31
190,609 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,948 GBP2024-12-31
77,044 GBP2023-12-31
Between one and five year, hire purchase agreements
77,044 GBP2023-12-31
hire purchase agreements
77,045 GBP2024-12-31
152,494 GBP2023-12-31
Bank Borrowings
Secured
3,693,971 GBP2024-12-31
3,881,933 GBP2023-12-31
Total Borrowings
Secured
3,771,016 GBP2024-12-31
4,034,427 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
100,863 GBP2024-12-31
128,757 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
455,981 GBP2024-01-01 ~ 2024-12-31