Administrative Expenses
-5,177,018 GBP2024-01-01 ~ 2024-12-31
-5,666,515 GBP2022-12-26 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-9,283 GBP2024-01-01 ~ 2024-12-31
-118,406 GBP2022-12-26 ~ 2023-12-31
Profit/Loss
14,623 GBP2024-01-01 ~ 2024-12-31
-1,374,252 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,577,869 GBP2022-12-26 ~ 2023-12-31
Comprehensive Income/Expense
14,623 GBP2024-01-01 ~ 2024-12-31
203,617 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment
16,802,962 GBP2024-12-31
16,754,573 GBP2023-12-31
Debtors
1,042,096 GBP2024-12-31
1,104,440 GBP2023-12-31
Cash at bank and in hand
770,434 GBP2024-12-31
1,031,188 GBP2023-12-31
Current Assets
2,200,222 GBP2024-12-31
2,554,543 GBP2023-12-31
Net Current Assets/Liabilities
-1,228,230 GBP2024-12-31
-1,743,224 GBP2023-12-31
Total Assets Less Current Liabilities
15,574,732 GBP2024-12-31
15,011,349 GBP2023-12-31
Net Assets/Liabilities
4,181,554 GBP2024-12-31
4,166,931 GBP2023-12-31
Equity
Called up share capital
83 GBP2024-12-31
83 GBP2023-12-31
83 GBP2022-12-25
Share premium
1,133,104 GBP2024-12-31
1,133,104 GBP2023-12-31
1,133,104 GBP2022-12-25
Revaluation reserve
7,504,822 GBP2024-12-31
7,504,822 GBP2023-12-31
5,926,953 GBP2022-12-25
Other miscellaneous reserve
82 GBP2024-12-31
82 GBP2023-12-31
Retained earnings (accumulated losses)
-4,456,537 GBP2024-12-31
-4,471,160 GBP2023-12-31
-3,096,908 GBP2022-12-25
Equity
4,181,554 GBP2024-12-31
4,166,931 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
14,623 GBP2024-01-01 ~ 2024-12-31
-1,374,252 GBP2022-12-26 ~ 2023-12-31
Audit Fees/Expenses
7,250 GBP2024-01-01 ~ 2024-12-31
7,250 GBP2022-12-26 ~ 2023-12-31
Average Number of Employees
2852024-01-01 ~ 2024-12-31
3252022-12-26 ~ 2023-12-31
Wages/Salaries
4,385,648 GBP2024-01-01 ~ 2024-12-31
4,595,167 GBP2022-12-26 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,454 GBP2024-01-01 ~ 2024-12-31
118,050 GBP2022-12-26 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,808,852 GBP2024-01-01 ~ 2024-12-31
5,017,805 GBP2022-12-26 ~ 2023-12-31
Director Remuneration
85,000 GBP2024-01-01 ~ 2024-12-31
86,635 GBP2022-12-26 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
457,628 GBP2024-01-01 ~ 2024-12-31
339,911 GBP2022-12-26 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,283 GBP2024-01-01 ~ 2024-12-31
118,406 GBP2022-12-26 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
23,906 GBP2024-01-01 ~ 2024-12-31
-1,255,846 GBP2022-12-26 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,114,053 GBP2024-12-31
1,028,979 GBP2023-12-31
Computers
36,506 GBP2024-12-31
36,165 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
17,248,624 GBP2024-12-31
17,240,111 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-210,806 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-376,211 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
7,381 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
412,542 GBP2024-12-31
454,051 GBP2023-12-31
Computers
33,120 GBP2024-12-31
31,487 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
445,662 GBP2024-12-31
485,538 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
143,755 GBP2024-01-01 ~ 2024-12-31
Computers
1,633 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
145,388 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-185,264 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-185,264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
701,511 GBP2024-12-31
574,928 GBP2023-12-31
Computers
3,386 GBP2024-12-31
4,678 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
16,174,967 GBP2023-12-31
Finished Goods/Goods for Resale
227,805 GBP2024-12-31
256,094 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
224,178 GBP2024-12-31
171,881 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
144,976 GBP2024-12-31
32,757 GBP2023-12-31
Other Debtors
Current
96,221 GBP2024-12-31
185,589 GBP2023-12-31
Prepayments/Accrued Income
Current
576,721 GBP2024-12-31
714,213 GBP2023-12-31
Other Debtors
Non-current
159,887 GBP2024-12-31
162,821 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
10,204 GBP2024-12-31
533,318 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
50,271 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,713,193 GBP2024-12-31
1,900,847 GBP2023-12-31
Other Taxation & Social Security Payable
Current
815,411 GBP2024-12-31
898,091 GBP2023-12-31
Other Creditors
Current
306,898 GBP2024-12-31
324,411 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
459,018 GBP2024-12-31
555,270 GBP2023-12-31
Creditors
Current
3,428,452 GBP2024-12-31
4,297,767 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
11,600 GBP2024-12-31
22,672 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
155,000 GBP2024-12-31
0 GBP2023-12-31
Amounts owed to group undertakings
Non-current
6,865,281 GBP2024-12-31
6,347,489 GBP2023-12-31
Creditors
Non-current
8,014,247 GBP2024-12-31
7,474,770 GBP2023-12-31
Bank Borrowings
21,804 GBP2024-12-31
32,383 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
523,607 GBP2023-12-31
Total Borrowings
1,077,627 GBP2024-12-31
1,746,429 GBP2023-12-31
Current
83,661 GBP2024-12-31
619,148 GBP2023-12-31
Non-current
993,966 GBP2024-12-31
1,127,281 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
50,271 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
205,271 GBP2024-12-31
0 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0.01 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
824,750 shares2024-12-31
824,750 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,352,069 GBP2024-12-31
Between two and five year
5,197,026 GBP2024-12-31
More than five year
10,857,100 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
17,406,195 GBP2024-12-31