Average Number of Employees
182023-01-01 ~ 2023-12-31
182022-01-01 ~ 2022-12-31
Property, Plant & Equipment
9,577,935 GBP2023-12-31
9,851,039 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
9,577,937 GBP2023-12-31
9,851,041 GBP2022-12-31
Debtors
Current
110,399 GBP2023-12-31
159,870 GBP2022-12-31
Cash at bank and in hand
3,243,139 GBP2023-12-31
2,670,792 GBP2022-12-31
Current Assets
3,353,538 GBP2023-12-31
2,830,662 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,569,476 GBP2023-12-31
-4,039,142 GBP2022-12-31
Net Current Assets/Liabilities
-1,215,938 GBP2023-12-31
-1,208,480 GBP2022-12-31
Total Assets Less Current Liabilities
8,361,999 GBP2023-12-31
8,642,561 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,640,000 GBP2023-12-31
-5,960,000 GBP2022-12-31
Net Assets/Liabilities
2,029,048 GBP2023-12-31
1,978,588 GBP2022-12-31
Equity
Called up share capital
8 GBP2023-12-31
8 GBP2022-12-31
8 GBP2022-01-01
Share premium
1,265,266 GBP2023-12-31
1,265,266 GBP2022-12-31
1,265,266 GBP2022-01-01
Retained earnings (accumulated losses)
763,774 GBP2023-12-31
713,314 GBP2022-12-31
833,884 GBP2022-01-01
Equity
2,029,048 GBP2023-12-31
1,978,588 GBP2022-12-31
2,099,158 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
118,450 GBP2023-01-01 ~ 2023-12-31
-72,783 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
118,450 GBP2023-01-01 ~ 2023-12-31
-72,783 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-67,990 GBP2023-01-01 ~ 2023-12-31
-47,787 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-67,990 GBP2023-01-01 ~ 2023-12-31
-47,787 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
3 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,500,000 GBP2023-12-31
7,500,000 GBP2022-12-31
Motor vehicles
79,930 GBP2023-12-31
79,930 GBP2022-12-31
Furniture and fittings
620,941 GBP2023-12-31
620,941 GBP2022-12-31
Computers
118,177 GBP2023-12-31
116,695 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
15,329,252 GBP2023-12-31
15,327,770 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
71,929 GBP2022-12-31
Furniture and fittings
592,362 GBP2022-12-31
Computers
110,705 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,476,731 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
2,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
5,404 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
2,411 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
274,586 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
73,929 GBP2023-12-31
Furniture and fittings
597,766 GBP2023-12-31
Computers
113,116 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,751,317 GBP2023-12-31
Property, Plant & Equipment
Buildings
7,500,000 GBP2023-12-31
7,500,000 GBP2022-12-31
Motor vehicles
6,001 GBP2023-12-31
8,001 GBP2022-12-31
Furniture and fittings
23,175 GBP2023-12-31
28,579 GBP2022-12-31
Computers
5,061 GBP2023-12-31
5,990 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
26,575 GBP2023-12-31
96,723 GBP2022-12-31
Other Debtors
Current
27,279 GBP2023-12-31
1,894 GBP2022-12-31
Prepayments/Accrued Income
Current
56,545 GBP2023-12-31
61,253 GBP2022-12-31
Bank Overdrafts
-75,543 GBP2022-12-31
Cash and Cash Equivalents
3,243,139 GBP2023-12-31
2,595,249 GBP2022-12-31
Bank Overdrafts
Current
75,543 GBP2022-12-31
Bank Borrowings
Current
320,000 GBP2023-12-31
320,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
109,837 GBP2023-12-31
228,124 GBP2022-12-31
Amounts owed to group undertakings
Current
2,925,649 GBP2023-12-31
2,435,767 GBP2022-12-31
Corporation Tax Payable
Current
103,837 GBP2023-12-31
115,422 GBP2022-12-31
Taxation/Social Security Payable
Current
154,273 GBP2022-12-31
Other Creditors
Current
105,819 GBP2023-12-31
105,275 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,004,334 GBP2023-12-31
604,738 GBP2022-12-31
Creditors
Current
4,569,476 GBP2023-12-31
4,039,142 GBP2022-12-31
Bank Borrowings
Non-current
5,640,000 GBP2023-12-31
5,960,000 GBP2022-12-31
Creditors
Non-current
5,640,000 GBP2023-12-31
5,960,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
320,000 GBP2023-12-31
320,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
320,000 GBP2023-12-31
320,000 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
5,640,000 GBP2023-12-31
5,960,000 GBP2022-12-31
Total Borrowings
5,960,000 GBP2023-12-31
6,280,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-692,951 GBP2023-12-31
-703,973 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,022 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-703,973 GBP2023-12-31
-703,973 GBP2022-12-31