Administrative Expenses
-7,525,947 GBP2023-01-01 ~ 2023-12-31
-7,583,475 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,308 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-861,173 GBP2023-01-01 ~ 2023-12-31
-527,376 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,275,294 GBP2023-01-01 ~ 2023-12-31
2,563,604 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,251,118 GBP2023-01-01 ~ 2023-12-31
2,469,282 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,360,744 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,251,118 GBP2023-01-01 ~ 2023-12-31
3,451,711 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
29,363,708 GBP2023-12-31
29,385,442 GBP2022-12-31
Debtors
7,554,214 GBP2023-12-31
6,889,286 GBP2022-12-31
Cash at bank and in hand
974,608 GBP2023-12-31
382,489 GBP2022-12-31
Current Assets
8,528,822 GBP2023-12-31
7,271,775 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,332,088 GBP2023-12-31
-2,834,796 GBP2022-12-31
Net Current Assets/Liabilities
6,196,734 GBP2023-12-31
4,436,979 GBP2022-12-31
Total Assets Less Current Liabilities
35,560,442 GBP2023-12-31
33,822,421 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-12,322,992 GBP2023-12-31
-12,860,596 GBP2022-12-31
Net Assets/Liabilities
19,480,514 GBP2023-12-31
17,229,396 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
11,936,194 GBP2023-12-31
11,936,194 GBP2022-12-31
10,953,765 GBP2021-12-31
Retained earnings (accumulated losses)
7,543,320 GBP2023-12-31
5,292,202 GBP2022-12-31
17,822,920 GBP2021-12-31
Equity
19,480,514 GBP2023-12-31
17,229,396 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,251,118 GBP2023-01-01 ~ 2023-12-31
2,469,282 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-15,000,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,000 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1832023-01-01 ~ 2023-12-31
1672022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,010 GBP2023-01-01 ~ 2023-12-31
74,247 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,389,143 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,507 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
28,971,677 GBP2023-12-31
28,971,677 GBP2022-12-31
Plant and equipment
178,411 GBP2023-12-31
175,045 GBP2022-12-31
Furniture and fittings
733,493 GBP2023-12-31
730,119 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
29,883,581 GBP2023-12-31
29,876,841 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-33,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-33,735 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
Plant and equipment
157,547 GBP2023-12-31
152,086 GBP2022-12-31
Furniture and fittings
362,326 GBP2023-12-31
339,313 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
519,873 GBP2023-12-31
491,399 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
5,461 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
56,748 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,209 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-33,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-33,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
28,971,677 GBP2023-12-31
28,971,677 GBP2022-12-31
Plant and equipment
20,864 GBP2023-12-31
22,959 GBP2022-12-31
Furniture and fittings
371,167 GBP2023-12-31
390,806 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
152,908 GBP2023-12-31
491,478 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
73,678 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,217,183 GBP2023-12-31
6,117,125 GBP2022-12-31
Other Debtors
Current
4,448 GBP2023-12-31
14,985 GBP2022-12-31
Prepayments/Accrued Income
Current
179,675 GBP2023-12-31
192,020 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,554,214 GBP2023-12-31
6,889,286 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
537,604 GBP2023-12-31
537,604 GBP2022-12-31
Trade Creditors/Trade Payables
Current
693,533 GBP2023-12-31
630,481 GBP2022-12-31
Amounts owed to group undertakings
Current
586,034 GBP2023-12-31
1,149,164 GBP2022-12-31
Other Taxation & Social Security Payable
Current
105,826 GBP2023-12-31
93,579 GBP2022-12-31
Other Creditors
Current
3,588 GBP2023-12-31
34,332 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
405,503 GBP2023-12-31
389,636 GBP2022-12-31
Creditors
Current
2,332,088 GBP2023-12-31
2,834,796 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
12,322,992 GBP2023-12-31
12,860,596 GBP2022-12-31
Bank Borrowings
12,860,596 GBP2023-12-31
13,398,200 GBP2022-12-31
Total Borrowings
Current
537,604 GBP2023-12-31
537,604 GBP2022-12-31
Non-current
12,322,992 GBP2023-12-31
12,860,596 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
11,676 GBP2023-12-31
11,676 GBP2022-12-31
Between two and five year
3,391 GBP2023-12-31
15,067 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
15,067 GBP2023-12-31
26,743 GBP2022-12-31