Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,334,975 GBP2024-01-01 ~ 2024-12-31
11,651,744 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,001,921 GBP2024-01-01 ~ 2024-12-31
7,215,979 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,333,054 GBP2024-01-01 ~ 2024-12-31
4,435,765 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,290,032 GBP2024-01-01 ~ 2024-12-31
2,094,800 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,043,022 GBP2024-01-01 ~ 2024-12-31
2,370,935 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,650 GBP2024-01-01 ~ 2024-12-31
8,672 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
524,791 GBP2024-01-01 ~ 2024-12-31
519,951 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,549,881 GBP2024-01-01 ~ 2024-12-31
1,859,656 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
630,255 GBP2024-01-01 ~ 2024-12-31
449,839 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,919,626 GBP2024-01-01 ~ 2024-12-31
1,409,817 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,784,651 GBP2024-01-01 ~ 2024-12-31
1,409,817 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
32,000 GBP2024-12-31
81,153 GBP2023-12-31
Property, Plant & Equipment
16,031,740 GBP2024-12-31
16,181,757 GBP2023-12-31
Fixed Assets
16,063,740 GBP2024-12-31
16,262,910 GBP2023-12-31
Total Inventories
29,712 GBP2024-12-31
27,899 GBP2023-12-31
Debtors
1,605,503 GBP2024-12-31
1,034,671 GBP2023-12-31
Cash at bank and in hand
2,045,402 GBP2024-12-31
1,520,316 GBP2023-12-31
Current Assets
3,735,857 GBP2024-12-31
2,593,082 GBP2023-12-31
Creditors
Current
2,384,158 GBP2024-12-31
2,199,702 GBP2023-12-31
Net Current Assets/Liabilities
1,351,699 GBP2024-12-31
393,380 GBP2023-12-31
Total Assets Less Current Liabilities
17,415,439 GBP2024-12-31
16,656,290 GBP2023-12-31
Net Assets/Liabilities
8,933,829 GBP2024-12-31
7,859,126 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
4,468,122 GBP2024-12-31
4,603,097 GBP2023-12-31
4,603,097 GBP2022-12-31
Retained earnings (accumulated losses)
4,465,607 GBP2024-12-31
3,255,929 GBP2023-12-31
2,412,048 GBP2022-12-31
Equity
8,933,829 GBP2024-12-31
7,859,126 GBP2023-12-31
7,015,245 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-709,948 GBP2024-01-01 ~ 2024-12-31
-565,936 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-709,948 GBP2024-01-01 ~ 2024-12-31
-565,936 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,919,626 GBP2024-01-01 ~ 2024-12-31
1,409,817 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,861,249 GBP2024-01-01 ~ 2024-12-31
6,223,123 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
494,275 GBP2024-01-01 ~ 2024-12-31
393,523 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
219,419 GBP2024-01-01 ~ 2024-12-31
200,726 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,574,943 GBP2024-01-01 ~ 2024-12-31
6,817,372 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3642024-01-01 ~ 2024-12-31
3422023-01-01 ~ 2023-12-31
Director Remuneration
21,125 GBP2024-01-01 ~ 2024-12-31
22,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
129,473 GBP2024-01-01 ~ 2024-12-31
140,744 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,300 GBP2024-01-01 ~ 2024-12-31
8,040 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
621,605 GBP2024-01-01 ~ 2024-12-31
397,704 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
637,470 GBP2024-01-01 ~ 2024-12-31
437,410 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,484,026 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
12,507 GBP2023-12-31
Intangible Assets - Gross Cost
1,496,533 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,452,027 GBP2024-12-31
1,402,874 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
12,506 GBP2024-12-31
12,506 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,464,533 GBP2024-12-31
1,415,380 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
49,153 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
49,153 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
31,999 GBP2024-12-31
81,152 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
15,153,684 GBP2024-12-31
15,286,530 GBP2023-12-31
Furniture and fittings
1,506,678 GBP2024-12-31
1,400,105 GBP2023-12-31
Motor vehicles
271,122 GBP2024-12-31
271,122 GBP2023-12-31
Computers
26,714 GBP2024-12-31
20,985 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
16,958,198 GBP2024-12-31
16,978,742 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-163,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-163,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
772,224 GBP2024-12-31
690,618 GBP2023-12-31
Motor vehicles
135,864 GBP2024-12-31
90,778 GBP2023-12-31
Computers
18,370 GBP2024-12-31
15,589 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
926,458 GBP2024-12-31
796,985 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
81,606 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
45,086 GBP2024-01-01 ~ 2024-12-31
Computers
2,781 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,473 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
15,153,684 GBP2024-12-31
15,286,530 GBP2023-12-31
Furniture and fittings
734,454 GBP2024-12-31
709,487 GBP2023-12-31
Motor vehicles
135,258 GBP2024-12-31
180,344 GBP2023-12-31
Computers
8,344 GBP2024-12-31
5,396 GBP2023-12-31
Merchandise
29,712 GBP2024-12-31
27,899 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
620,000 GBP2024-12-31
1,018,076 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
681,162 GBP2024-12-31
Other Debtors
Current
17,046 GBP2024-12-31
16,595 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,605,503 GBP2024-12-31
1,034,671 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
331,990 GBP2024-12-31
395,497 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
27,853 GBP2024-12-31
30,693 GBP2023-12-31
Trade Creditors/Trade Payables
Current
440,327 GBP2024-12-31
290,915 GBP2023-12-31
Amounts owed to group undertakings
Current
3,469 GBP2023-12-31
Corporation Tax Payable
Current
421,605 GBP2024-12-31
389,279 GBP2023-12-31
Other Taxation & Social Security Payable
Current
120,752 GBP2024-12-31
101,540 GBP2023-12-31
Other Creditors
Current
557,509 GBP2024-12-31
502,244 GBP2023-12-31
Accrued Liabilities
Current
483,616 GBP2024-12-31
475,147 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
6,394,321 GBP2024-12-31
6,662,804 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
131,293 GBP2024-12-31
158,762 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
395,497 GBP2023-12-31
Non-current, Between two and five year
6,062,331 GBP2024-12-31
Between two and five year, Non-current
6,267,307 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
159,146 GBP2024-12-31
189,455 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,904 GBP2024-12-31
23,666 GBP2023-12-31
Between one and five year
21,562 GBP2024-12-31
41,466 GBP2023-12-31
All periods
41,466 GBP2024-12-31
65,132 GBP2023-12-31
Bank Borrowings
Secured
6,726,311 GBP2024-12-31
7,058,301 GBP2023-12-31
Total Borrowings
Secured
6,885,457 GBP2024-12-31
7,247,756 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
756,560 GBP2024-12-31
747,910 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,955,996 GBP2024-12-31
1,975,598 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,919,626 GBP2024-01-01 ~ 2024-12-31