Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Turnover/Revenue
7,501,694 GBP2024-01-01 ~ 2024-12-31
7,091,969 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,731,096 GBP2024-01-01 ~ 2024-12-31
-4,866,315 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,770,598 GBP2024-01-01 ~ 2024-12-31
2,225,654 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,574,223 GBP2024-01-01 ~ 2024-12-31
-1,305,347 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,205,475 GBP2024-01-01 ~ 2024-12-31
983,257 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
56,940 GBP2024-01-01 ~ 2024-12-31
28,061 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-170,611 GBP2024-01-01 ~ 2024-12-31
-139,991 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,091,804 GBP2024-01-01 ~ 2024-12-31
871,327 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
809,054 GBP2024-01-01 ~ 2024-12-31
649,267 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
592,125 GBP2024-01-01 ~ 2024-12-31
649,267 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,204,732 GBP2024-12-31
4,361,225 GBP2023-12-31
Fixed Assets
5,204,732 GBP2024-12-31
4,361,225 GBP2023-12-31
Total Inventories
2,000 GBP2024-12-31
2,000 GBP2023-12-31
Debtors
1,677,987 GBP2024-12-31
1,401,316 GBP2023-12-31
Cash at bank and in hand
550,499 GBP2024-12-31
1,009,680 GBP2023-12-31
Current Assets
2,230,486 GBP2024-12-31
2,412,996 GBP2023-12-31
Net Current Assets/Liabilities
819,905 GBP2024-12-31
-101,466 GBP2023-12-31
Total Assets Less Current Liabilities
6,024,637 GBP2024-12-31
4,259,759 GBP2023-12-31
Creditors
Non-current
-2,220,113 GBP2024-12-31
-471,370 GBP2023-12-31
Net Assets/Liabilities
3,629,524 GBP2024-12-31
3,635,389 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
90 GBP2023-12-31
90 GBP2022-12-31
Capital redemption reserve
10 GBP2024-12-31
10 GBP2023-12-31
10 GBP2022-12-31
Retained earnings (accumulated losses)
3,629,414 GBP2024-12-31
3,635,289 GBP2023-12-31
3,151,022 GBP2022-12-31
Equity
3,629,524 GBP2024-12-31
3,635,389 GBP2023-12-31
3,151,122 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-598,000 GBP2024-01-01 ~ 2024-12-31
-165,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-598,000 GBP2024-01-01 ~ 2024-12-31
-165,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
592,125 GBP2024-01-01 ~ 2024-12-31
649,267 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
10 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
10 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
11,496 GBP2024-01-01 ~ 2024-12-31
8,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,395 GBP2024-01-01 ~ 2024-12-31
142,936 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,000 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
260,750 GBP2024-01-01 ~ 2024-12-31
210,060 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
272,951 GBP2024-01-01 ~ 2024-12-31
204,936 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
598,000 GBP2024-01-01 ~ 2024-12-31
165,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
445,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
445,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,221,425 GBP2024-12-31
5,360,816 GBP2023-12-31
Land and buildings, Short leasehold
13,866 GBP2024-12-31
13,866 GBP2023-12-31
Plant and equipment
22,355 GBP2024-12-31
22,355 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,259,326 GBP2024-12-31
1,145,449 GBP2023-12-31
Land and buildings, Short leasehold
13,866 GBP2024-12-31
13,866 GBP2023-12-31
Plant and equipment
21,609 GBP2024-12-31
21,423 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
113,877 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
186 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,962,099 GBP2024-12-31
4,215,367 GBP2023-12-31
Plant and equipment
746 GBP2024-12-31
932 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
709,627 GBP2024-12-31
626,546 GBP2023-12-31
Computers
84,349 GBP2024-12-31
74,113 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,099,598 GBP2024-12-31
6,097,696 GBP2023-12-31
Motor vehicles
47,976 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
518,249 GBP2024-12-31
481,620 GBP2023-12-31
Computers
75,819 GBP2024-12-31
74,113 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,894,866 GBP2024-12-31
1,736,471 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
36,629 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,997 GBP2024-01-01 ~ 2024-12-31
Computers
1,706 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,395 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
5,997 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
191,378 GBP2024-12-31
144,926 GBP2023-12-31
Motor vehicles
41,979 GBP2024-12-31
Computers
8,530 GBP2024-12-31
Merchandise
2,000 GBP2024-12-31
2,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
37,686 GBP2024-12-31
62,714 GBP2023-12-31
Other Debtors
Current
873,037 GBP2024-12-31
700,623 GBP2023-12-31
Prepayments/Accrued Income
Current
142,711 GBP2024-12-31
76,552 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,101,381 GBP2024-12-31
Current, Amounts falling due within one year
839,910 GBP2023-12-31
Other Debtors
Non-current
576,606 GBP2024-12-31
561,406 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
352,566 GBP2024-12-31
1,476,381 GBP2023-12-31
Trade Creditors/Trade Payables
Current
183,820 GBP2024-12-31
227,432 GBP2023-12-31
Corporation Tax Payable
Current
72,750 GBP2024-12-31
210,060 GBP2023-12-31
Other Taxation & Social Security Payable
Current
85,280 GBP2024-12-31
86,563 GBP2023-12-31
Other Creditors
Current
192,663 GBP2024-12-31
38,290 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
523,502 GBP2024-12-31
475,736 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,220,113 GBP2024-12-31
471,370 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,476,381 GBP2023-12-31
Non-current, Between one and two years
352,566 GBP2024-12-31
441,761 GBP2023-12-31
Between two and five year, Non-current
1,867,547 GBP2024-12-31
Non-current, Between two and five year
29,609 GBP2023-12-31
Secured
2,572,679 GBP2024-12-31
1,947,751 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
175,000 GBP2024-12-31
153,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
175,000 GBP2024-12-31
153,000 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
809,054 GBP2024-01-01 ~ 2024-12-31