Turnover/Revenue
6,108,478 GBP2022-01-01 ~ 2022-12-31
5,371,370 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-2,867,643 GBP2022-01-01 ~ 2022-12-31
-2,033,598 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,240,835 GBP2022-01-01 ~ 2022-12-31
3,337,772 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,438,251 GBP2022-01-01 ~ 2022-12-31
-2,129,155 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-33,551 GBP2022-01-01 ~ 2022-12-31
-22,380 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,266,512 GBP2022-01-01 ~ 2022-12-31
1,677,177 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
952,042 GBP2022-01-01 ~ 2022-12-31
1,219,992 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
858,439 GBP2022-01-01 ~ 2022-12-31
801,252 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
12,983,481 GBP2022-12-31
14,739,671 GBP2021-12-31
Investment Property
1,255,200 GBP2022-12-31
1,255,200 GBP2021-12-31
Fixed Assets
14,238,681 GBP2022-12-31
15,994,871 GBP2021-12-31
Total Inventories
294,905 GBP2022-12-31
81,622 GBP2021-12-31
Debtors
91,679 GBP2022-12-31
383,219 GBP2021-12-31
Cash at bank and in hand
624,568 GBP2022-12-31
581,501 GBP2021-12-31
Current Assets
1,011,152 GBP2022-12-31
1,046,342 GBP2021-12-31
Net Current Assets/Liabilities
203,947 GBP2022-12-31
546,564 GBP2021-12-31
Total Assets Less Current Liabilities
14,442,628 GBP2022-12-31
16,541,435 GBP2021-12-31
Net Assets/Liabilities
11,189,931 GBP2022-12-31
13,463,512 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2020-12-31
Revaluation reserve
6,234,844 GBP2022-12-31
6,594,181 GBP2021-12-31
7,112,337 GBP2020-12-31
Retained earnings (accumulated losses)
4,954,987 GBP2022-12-31
6,869,231 GBP2021-12-31
5,869,823 GBP2020-12-31
Equity
11,189,931 GBP2022-12-31
13,463,512 GBP2021-12-31
12,982,260 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
952,042 GBP2022-01-01 ~ 2022-12-31
1,219,992 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
952,042 GBP2022-01-01 ~ 2022-12-31
1,219,992 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,132,020 GBP2022-01-01 ~ 2022-12-31
-320,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-3,132,020 GBP2022-01-01 ~ 2022-12-31
-320,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
291,972 GBP2022-01-01 ~ 2022-12-31
302,565 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,141,262 GBP2022-01-01 ~ 2022-12-31
954,010 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
82,187 GBP2022-01-01 ~ 2022-12-31
60,295 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,250,135 GBP2022-01-01 ~ 2022-12-31
1,038,931 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
342022-01-01 ~ 2022-12-31
Average Number of Employees
612022-01-01 ~ 2022-12-31
Director Remuneration
24,960 GBP2022-01-01 ~ 2022-12-31
24,960 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,000 GBP2022-01-01 ~ 2022-12-31
10,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
149,146 GBP2022-01-01 ~ 2022-12-31
115,005 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
240,637 GBP2022-01-01 ~ 2022-12-31
318,664 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
493,737 GBP2022-12-31
344,591 GBP2021-12-31
Deferred Tax Liabilities
2,332,091 GBP2022-12-31
2,089,342 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
15,940,485 GBP2021-12-31
Plant and equipment
1,801,286 GBP2022-12-31
1,772,452 GBP2021-12-31
Motor vehicles
289,049 GBP2022-12-31
258,582 GBP2021-12-31
Office equipment
41,872 GBP2022-12-31
41,872 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
16,359,074 GBP2022-12-31
18,013,391 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-33,000 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-18,942 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-2,619,453 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
14,226,867 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,779,043 GBP2021-12-31
Plant and equipment
1,352,419 GBP2022-12-31
1,293,029 GBP2021-12-31
Motor vehicles
171,641 GBP2022-12-31
162,615 GBP2021-12-31
Office equipment
40,570 GBP2022-12-31
39,033 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,375,593 GBP2022-12-31
3,273,720 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
79,212 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
20,719 GBP2022-01-01 ~ 2022-12-31
Office equipment
1,537 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
291,972 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,822 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-11,693 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-190,099 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
12,415,904 GBP2022-12-31
14,161,442 GBP2021-12-31
Plant and equipment
448,867 GBP2022-12-31
479,423 GBP2021-12-31
Motor vehicles
117,408 GBP2022-12-31
95,967 GBP2021-12-31
Office equipment
1,302 GBP2022-12-31
2,839 GBP2021-12-31
Investment Property - Fair Value Model
1,255,200 GBP2022-12-31
1,255,200 GBP2021-12-31
Other types of inventories not specified separately
294,905 GBP2022-12-31
81,622 GBP2021-12-31
Other Debtors
Current
82,113 GBP2022-12-31
375,167 GBP2021-12-31
Prepayments
Current
9,566 GBP2022-12-31
8,052 GBP2021-12-31
Cash and Cash Equivalents
624,568 GBP2022-12-31
581,501 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
70,835 GBP2022-12-31
70,835 GBP2021-12-31
Trade Creditors/Trade Payables
273,980 GBP2022-12-31
53,288 GBP2021-12-31
Amounts Owed to Related Parties
2,569 GBP2022-12-31
1,541 GBP2021-12-31
Taxation/Social Security Payable
7,253 GBP2022-12-31
7,135 GBP2021-12-31
Other Creditors
36,702 GBP2022-12-31
29,948 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,332,091 GBP2022-12-31
2,089,342 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
0.502022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2022-12-31
200 shares2021-12-31
Bank Borrowings
Current
70,835 GBP2022-12-31
70,835 GBP2021-12-31
Non-current
920,606 GBP2022-12-31
988,581 GBP2021-12-31