Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,317,940 GBP2024-01-01 ~ 2024-12-31
4,124,540 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,270,430 GBP2024-01-01 ~ 2024-12-31
-1,936,542 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,047,510 GBP2024-01-01 ~ 2024-12-31
2,187,998 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-604,426 GBP2024-01-01 ~ 2024-12-31
-543,438 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,451,783 GBP2024-01-01 ~ 2024-12-31
1,652,890 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
690 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,204,802 GBP2024-01-01 ~ 2024-12-31
1,430,878 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,094,705 GBP2024-01-01 ~ 2024-12-31
1,273,106 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,094,705 GBP2024-01-01 ~ 2024-12-31
1,273,106 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment
14,250,000 GBP2024-12-31
10,182,098 GBP2023-12-31
Fixed Assets
14,250,001 GBP2024-12-31
10,182,099 GBP2023-12-31
Total Inventories
2,101 GBP2024-12-31
2,101 GBP2023-12-31
Debtors
12,350,161 GBP2024-12-31
9,466,872 GBP2023-12-31
Cash at bank and in hand
1,136,788 GBP2024-12-31
2,086,140 GBP2023-12-31
Current Assets
13,489,050 GBP2024-12-31
11,555,113 GBP2023-12-31
Net Current Assets/Liabilities
9,680,287 GBP2024-12-31
8,846,815 GBP2023-12-31
Total Assets Less Current Liabilities
23,930,288 GBP2024-12-31
19,028,914 GBP2023-12-31
Net Assets/Liabilities
19,703,953 GBP2024-12-31
14,741,069 GBP2023-12-31
Equity
Called up share capital
270,000 GBP2024-12-31
270,000 GBP2023-12-31
270,000 GBP2022-12-31
Revaluation reserve
7,641,991 GBP2024-12-31
3,773,812 GBP2023-12-31
3,773,812 GBP2022-12-31
Retained earnings (accumulated losses)
11,791,962 GBP2024-12-31
10,697,257 GBP2023-12-31
9,424,151 GBP2022-12-31
Equity
19,703,953 GBP2024-12-31
14,741,069 GBP2023-12-31
13,467,963 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,094,705 GBP2024-01-01 ~ 2024-12-31
1,273,106 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,947,171 GBP2024-01-01 ~ 2024-12-31
1,667,344 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
153,355 GBP2024-01-01 ~ 2024-12-31
131,220 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,981 GBP2024-01-01 ~ 2024-12-31
28,850 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,137,507 GBP2024-01-01 ~ 2024-12-31
1,827,414 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
662024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
195,493 GBP2024-01-01 ~ 2024-12-31
95,008 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
83,333 GBP2024-01-01 ~ 2024-12-31
152,420 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
301,201 GBP2024-01-01 ~ 2024-12-31
357,720 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1 GBP2023-12-31
Intangible Assets
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
13,878,739 GBP2024-12-31
9,933,106 GBP2023-12-31
Furniture and fittings
1,158,438 GBP2024-12-31
840,676 GBP2023-12-31
Motor vehicles
13,893 GBP2024-12-31
13,893 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,051,070 GBP2024-12-31
10,787,675 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
3,868,179 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,868,179 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
787,177 GBP2024-12-31
591,684 GBP2023-12-31
Motor vehicles
13,893 GBP2024-12-31
13,893 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
801,070 GBP2024-12-31
605,577 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
195,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
195,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
13,878,739 GBP2024-12-31
9,933,106 GBP2023-12-31
Furniture and fittings
371,261 GBP2024-12-31
248,992 GBP2023-12-31
Merchandise
2,101 GBP2024-12-31
2,101 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
439,043 GBP2024-12-31
429,420 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,172,057 GBP2024-12-31
8,507,931 GBP2023-12-31
Other Debtors
Current
9,000 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
21,797 GBP2023-12-31
Prepayments/Accrued Income
Current
29,969 GBP2024-12-31
45,157 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
12,350,161 GBP2024-12-31
Current, Amounts falling due within one year
9,466,872 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
238,000 GBP2024-12-31
238,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
57,646 GBP2024-12-31
26,711 GBP2023-12-31
Trade Creditors/Trade Payables
Current
53,886 GBP2024-12-31
94,713 GBP2023-12-31
Amounts owed to group undertakings
Current
366,883 GBP2024-12-31
436,883 GBP2023-12-31
Corporation Tax Payable
Current
34,427 GBP2024-12-31
Other Taxation & Social Security Payable
Current
72,708 GBP2024-12-31
70,461 GBP2023-12-31
Other Creditors
Current
128,880 GBP2024-12-31
109,009 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
334,786 GBP2024-12-31
320,552 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,927,000 GBP2024-12-31
4,165,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
212,376 GBP2024-12-31
62,651 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
238,000 GBP2023-12-31
Non-current, Between two and five year
3,689,000 GBP2024-12-31
3,927,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
57,646 GBP2024-12-31
hire purchase agreements
270,022 GBP2024-12-31
89,362 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,413 GBP2024-12-31
3,900 GBP2023-12-31
Between one and five year
7,931 GBP2024-12-31
3,072 GBP2023-12-31
All periods
11,344 GBP2024-12-31
6,972 GBP2023-12-31
Bank Borrowings
Secured
4,165,000 GBP2024-12-31
4,403,000 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
86,959 GBP2024-12-31
60,194 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
86,959 GBP2024-12-31
60,194 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
270,000 shares2024-12-31