Turnover/Revenue
11,082,286 GBP2024-01-01 ~ 2024-12-31
10,155,664 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,969,607 GBP2024-01-01 ~ 2024-12-31
-6,524,126 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,112,679 GBP2024-01-01 ~ 2024-12-31
3,631,538 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,593,512 GBP2024-01-01 ~ 2024-12-31
-2,475,275 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,519,167 GBP2024-01-01 ~ 2024-12-31
1,659,992 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
215,667 GBP2024-01-01 ~ 2024-12-31
141,444 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,400,536 GBP2024-01-01 ~ 2024-12-31
1,479,027 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
931,035 GBP2024-01-01 ~ 2024-12-31
1,105,848 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,074,103 GBP2024-01-01 ~ 2024-12-31
1,105,848 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
19,610,321 GBP2024-12-31
14,195,015 GBP2023-12-31
Fixed Assets
20,610,321 GBP2024-12-31
14,695,015 GBP2023-12-31
Total Inventories
4,500 GBP2024-12-31
4,500 GBP2023-12-31
Debtors
Current
733,759 GBP2024-12-31
310,327 GBP2023-12-31
Cash at bank and in hand
3,091,423 GBP2024-12-31
3,682,851 GBP2023-12-31
Current Assets
3,829,682 GBP2024-12-31
3,997,678 GBP2023-12-31
Net Current Assets/Liabilities
-2,146,891 GBP2024-12-31
1,854,732 GBP2023-12-31
Total Assets Less Current Liabilities
18,463,430 GBP2024-12-31
16,549,747 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-12,246 GBP2024-12-31
-4,112,109 GBP2023-12-31
Net Assets/Liabilities
14,837,715 GBP2024-12-31
10,263,612 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Revaluation reserve
10,186,804 GBP2024-12-31
6,180,437 GBP2023-12-31
6,300,465 GBP2022-12-31
Retained earnings (accumulated losses)
4,640,911 GBP2024-12-31
4,073,175 GBP2023-12-31
3,247,299 GBP2022-12-31
Equity
14,837,715 GBP2024-12-31
10,263,612 GBP2023-12-31
9,557,764 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
931,035 GBP2024-01-01 ~ 2024-12-31
1,105,848 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
931,035 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
535,066 GBP2024-01-01 ~ 2024-12-31
444,597 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,120,436 GBP2024-01-01 ~ 2024-12-31
5,742,730 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
552,411 GBP2024-01-01 ~ 2024-12-31
498,751 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,797,685 GBP2024-01-01 ~ 2024-12-31
6,352,804 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
122024-01-01 ~ 2024-12-31
132023-01-01 ~ 2023-12-31
Average Number of Employees
2332024-01-01 ~ 2024-12-31
2412023-01-01 ~ 2023-12-31
Director Remuneration
207,000 GBP2024-01-01 ~ 2024-12-31
206,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,400 GBP2024-01-01 ~ 2024-12-31
17,800 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
54,732 GBP2024-01-01 ~ 2024-12-31
1,949 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
350,134 GBP2024-01-01 ~ 2024-12-31
347,867 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
446,364 GBP2024-12-31
387,485 GBP2023-12-31
Deferred Tax Liabilities
3,613,469 GBP2024-12-31
2,174,026 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
245,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
245,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
23,011,276 GBP2024-12-31
17,312,934 GBP2023-12-31
Tools/Equipment for furniture and fittings
2,891,878 GBP2024-12-31
2,639,848 GBP2023-12-31
Motor vehicles
5,805 GBP2024-12-31
5,805 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
25,908,959 GBP2024-12-31
19,958,587 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
5,524,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
5,524,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
4,117,476 GBP2024-12-31
3,810,105 GBP2023-12-31
Tools/Equipment for furniture and fittings
2,175,357 GBP2024-12-31
1,947,662 GBP2023-12-31
Motor vehicles
5,805 GBP2024-12-31
5,805 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,298,638 GBP2024-12-31
5,763,572 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
307,371 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
227,695 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
535,066 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
18,893,800 GBP2024-12-31
13,502,829 GBP2023-12-31
Tools/Equipment for furniture and fittings
716,521 GBP2024-12-31
692,186 GBP2023-12-31
Raw materials and consumables
4,500 GBP2024-12-31
4,500 GBP2023-12-31
Trade Debtors/Trade Receivables
301,909 GBP2024-12-31
158,889 GBP2023-12-31
Amounts Owed By Related Parties
250,876 GBP2024-12-31
Other Debtors
65,165 GBP2024-12-31
16,993 GBP2023-12-31
Prepayments
115,809 GBP2024-12-31
134,445 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
733,759 GBP2024-12-31
310,327 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
4,223,962 GBP2024-12-31
466,911 GBP2023-12-31
Non-current, Amounts falling due after one year
12,246 GBP2024-12-31
4,112,109 GBP2023-12-31
Bank Borrowings
Current
4,215,311 GBP2024-12-31
432,340 GBP2023-12-31
Total Borrowings
Current
4,223,962 GBP2024-12-31
466,911 GBP2023-12-31
Bank Borrowings
Non-current
4,107,226 GBP2023-12-31
Total Borrowings
Non-current
12,246 GBP2024-12-31
4,112,109 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
8,651 GBP2024-12-31
45,744 GBP2023-12-31
Minimum gross finance lease payments owing
20,897 GBP2024-12-31
50,293 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,089 GBP2024-12-31
79,744 GBP2023-12-31
Between two and five year
8,860 GBP2024-12-31
140,405 GBP2023-12-31
More than five year
26,027 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,949 GBP2024-12-31
246,176 GBP2023-12-31