Administrative Expenses
-4,727,695 GBP2023-01-01 ~ 2023-12-31
-5,944,714 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
355 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-605,514 GBP2023-01-01 ~ 2023-12-31
-338,551 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,111,016 GBP2023-01-01 ~ 2023-12-31
746,458 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
917,010 GBP2023-01-01 ~ 2023-12-31
745,314 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
20,821,104 GBP2023-12-31
23,378,760 GBP2022-12-31
Debtors
8,654,597 GBP2023-12-31
5,562,824 GBP2022-12-31
Cash at bank and in hand
663,804 GBP2023-12-31
452,616 GBP2022-12-31
Current Assets
9,318,401 GBP2023-12-31
6,015,440 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,626,418 GBP2023-12-31
-1,375,024 GBP2022-12-31
Net Current Assets/Liabilities
7,691,983 GBP2023-12-31
4,640,416 GBP2022-12-31
Total Assets Less Current Liabilities
28,513,087 GBP2023-12-31
28,019,176 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,677,672 GBP2023-12-31
-9,054,535 GBP2022-12-31
Net Assets/Liabilities
16,689,353 GBP2023-12-31
15,772,343 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Revaluation reserve
10,315,807 GBP2023-12-31
10,315,807 GBP2022-12-31
10,315,807 GBP2021-12-31
Retained earnings (accumulated losses)
6,372,546 GBP2023-12-31
5,455,536 GBP2022-12-31
13,210,222 GBP2021-12-31
Equity
16,689,353 GBP2023-12-31
15,772,343 GBP2022-12-31
23,527,029 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
917,010 GBP2023-01-01 ~ 2023-12-31
745,314 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,500,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,240 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1112023-01-01 ~ 2023-12-31
1382022-01-01 ~ 2022-12-31
Wages/Salaries
2,986,157 GBP2023-01-01 ~ 2023-12-31
3,618,265 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,762 GBP2023-01-01 ~ 2023-12-31
66,105 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,317,475 GBP2023-01-01 ~ 2023-12-31
4,012,736 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-46,236 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
20,570,287 GBP2023-12-31
23,070,285 GBP2022-12-31
Furniture and fittings
696,035 GBP2023-12-31
778,873 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,266,322 GBP2023-12-31
23,849,158 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-125,905 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-2,625,903 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
Furniture and fittings
445,218 GBP2023-12-31
470,398 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
445,218 GBP2023-12-31
470,398 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
36,046 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,046 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-61,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-61,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
20,570,287 GBP2023-12-31
23,070,285 GBP2022-12-31
Furniture and fittings
250,817 GBP2023-12-31
308,475 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
169,716 GBP2023-12-31
291,875 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,354,337 GBP2023-12-31
5,080,355 GBP2022-12-31
Other Debtors
Current
25,347 GBP2023-12-31
1,916 GBP2022-12-31
Prepayments/Accrued Income
Current
105,197 GBP2023-12-31
188,678 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,654,597 GBP2023-12-31
5,562,824 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
378,310 GBP2023-12-31
379,756 GBP2022-12-31
Trade Creditors/Trade Payables
Current
664,210 GBP2023-12-31
596,284 GBP2022-12-31
Amounts owed to group undertakings
Current
42,844 GBP2023-12-31
44,405 GBP2022-12-31
Corporation Tax Payable
Current
240,242 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
72,115 GBP2023-12-31
87,205 GBP2022-12-31
Other Creditors
Current
20,677 GBP2023-12-31
36,340 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
208,020 GBP2023-12-31
231,034 GBP2022-12-31
Creditors
Current
1,626,418 GBP2023-12-31
1,375,024 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
8,677,672 GBP2023-12-31
9,054,535 GBP2022-12-31
Bank Borrowings
9,055,982 GBP2023-12-31
9,434,291 GBP2022-12-31
Total Borrowings
Current
378,310 GBP2023-12-31
379,756 GBP2022-12-31
Non-current
8,677,672 GBP2023-12-31
9,054,535 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,308 GBP2023-12-31
10,308 GBP2022-12-31
Between two and five year
2,711 GBP2023-12-31
13,019 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,019 GBP2023-12-31
23,327 GBP2022-12-31