Cost of Sales
-4,086,400 GBP2023-01-01 ~ 2023-12-31
-1,950,408 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,163,968 GBP2023-01-01 ~ 2023-12-31
-2,664,033 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2023-01-01 ~ 2023-12-31
31 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-559,114 GBP2023-01-01 ~ 2023-12-31
1,685,234 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-263,119 GBP2023-01-01 ~ 2023-12-31
1,071,427 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-844,062 GBP2023-01-01 ~ 2023-12-31
1,740,819 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
15,746,825 GBP2023-12-31
16,108,179 GBP2022-12-31
Investment Property
11,050,000 GBP2023-12-31
12,500,000 GBP2022-12-31
Fixed Assets - Investments
1,427,360 GBP2023-12-31
1,427,440 GBP2022-12-31
Fixed Assets
28,224,185 GBP2023-12-31
30,035,619 GBP2022-12-31
Debtors
848,936 GBP2023-12-31
892,457 GBP2022-12-31
Cash at bank and in hand
428,689 GBP2023-12-31
203,061 GBP2022-12-31
Current Assets
1,406,687 GBP2023-12-31
1,171,247 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,550,703 GBP2023-12-31
-4,864,742 GBP2022-12-31
Net Current Assets/Liabilities
-4,144,016 GBP2023-12-31
-3,693,495 GBP2022-12-31
Total Assets Less Current Liabilities
24,080,169 GBP2023-12-31
26,342,124 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-14,684,891 GBP2023-12-31
-14,102,620 GBP2022-12-31
Net Assets/Liabilities
8,217,351 GBP2023-12-31
10,395,413 GBP2022-12-31
Equity
Called up share capital
3 GBP2023-12-31
3 GBP2022-12-31
3 GBP2021-12-31
Revaluation reserve
2,600,068 GBP2023-12-31
6,928,269 GBP2022-12-31
6,258,877 GBP2021-12-31
Capital redemption reserve
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Other miscellaneous reserve
2,659,758 GBP2023-12-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
2,957,521 GBP2023-12-31
3,467,140 GBP2022-12-31
Equity
8,217,351 GBP2023-12-31
10,395,413 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-263,119 GBP2023-01-01 ~ 2023-12-31
1,071,427 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-582,333 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,334,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
18,125 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1442023-01-01 ~ 2023-12-31
1002022-01-01 ~ 2022-12-31
Wages/Salaries
2,347,546 GBP2023-01-01 ~ 2023-12-31
1,241,525 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,742 GBP2023-01-01 ~ 2023-12-31
19,862 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,551,773 GBP2023-01-01 ~ 2023-12-31
1,364,071 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
126,000 GBP2023-01-01 ~ 2023-12-31
117,667 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-472,517 GBP2023-01-01 ~ 2023-12-31
309,624 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
10,902,495 GBP2023-12-31
12,008,516 GBP2022-12-31
Improvements to leasehold property
4,149,891 GBP2023-12-31
3,635,254 GBP2022-12-31
Plant and equipment
442,986 GBP2023-12-31
384,000 GBP2022-12-31
Furniture and fittings
1,020,767 GBP2023-12-31
781,237 GBP2022-12-31
Computers
114,910 GBP2023-12-31
96,924 GBP2022-12-31
Motor vehicles
69,950 GBP2023-12-31
42,990 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,700,999 GBP2023-12-31
16,948,921 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-42,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-42,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-1,179,589 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Improvements to leasehold property
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
313,366 GBP2023-12-31
288,163 GBP2022-12-31
Furniture and fittings
538,026 GBP2023-12-31
466,296 GBP2022-12-31
Computers
88,209 GBP2023-12-31
73,504 GBP2022-12-31
Motor vehicles
14,573 GBP2023-12-31
12,779 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
954,174 GBP2023-12-31
840,742 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
25,203 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
71,730 GBP2023-01-01 ~ 2023-12-31
Computers
14,705 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
15,832 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
127,470 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,038 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,038 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
10,902,495 GBP2023-12-31
12,008,516 GBP2022-12-31
Improvements to leasehold property
4,149,891 GBP2023-12-31
3,635,254 GBP2022-12-31
Plant and equipment
129,620 GBP2023-12-31
95,837 GBP2022-12-31
Furniture and fittings
482,741 GBP2023-12-31
314,941 GBP2022-12-31
Computers
26,701 GBP2023-12-31
23,420 GBP2022-12-31
Motor vehicles
55,377 GBP2023-12-31
30,211 GBP2022-12-31
Investment Property - Fair Value Model
11,050,000 GBP2023-12-31
12,500,000 GBP2022-12-31
Finished Goods/Goods for Resale
129,062 GBP2023-12-31
75,729 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
276,414 GBP2023-12-31
328,152 GBP2022-12-31
Other Debtors
Current
490,791 GBP2023-12-31
461,599 GBP2022-12-31
Prepayments/Accrued Income
Current
81,731 GBP2023-12-31
102,706 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
848,936 GBP2023-12-31
892,457 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
293,180 GBP2023-12-31
1,356,671 GBP2022-12-31
Trade Creditors/Trade Payables
Current
578,517 GBP2023-12-31
272,317 GBP2022-12-31
Corporation Tax Payable
Current
349,739 GBP2023-12-31
527,230 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,035,402 GBP2023-12-31
528,129 GBP2022-12-31
Other Creditors
Current
2,748,763 GBP2023-12-31
1,908,114 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
545,102 GBP2023-12-31
272,281 GBP2022-12-31
Creditors
Current
5,550,703 GBP2023-12-31
4,864,742 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
14,684,891 GBP2023-12-31
14,102,620 GBP2022-12-31
Bank Borrowings
14,978,071 GBP2023-12-31
15,459,133 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
158 GBP2022-12-31
-158 GBP2022-12-31
Total Borrowings
14,978,071 GBP2023-12-31
15,459,291 GBP2022-12-31
Current
293,180 GBP2023-12-31
1,356,671 GBP2022-12-31
Non-current
14,684,891 GBP2023-12-31
14,102,620 GBP2022-12-31
Equity
Called up share capital
3 GBP2023-12-31
3 GBP2022-12-31