Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,651,744 GBP2023-01-01 ~ 2023-12-31
9,624,243 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,215,979 GBP2023-01-01 ~ 2023-12-31
6,647,298 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,435,765 GBP2023-01-01 ~ 2023-12-31
2,976,945 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,094,800 GBP2023-01-01 ~ 2023-12-31
1,958,053 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,370,935 GBP2023-01-01 ~ 2023-12-31
1,294,285 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,672 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
519,951 GBP2023-01-01 ~ 2023-12-31
262,456 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,859,656 GBP2023-01-01 ~ 2023-12-31
1,031,829 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
449,839 GBP2023-01-01 ~ 2023-12-31
358,878 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,409,817 GBP2023-01-01 ~ 2023-12-31
672,951 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,409,817 GBP2023-01-01 ~ 2023-12-31
1,922,828 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
81,153 GBP2023-12-31
130,306 GBP2022-12-31
Property, Plant & Equipment
16,181,757 GBP2023-12-31
15,929,813 GBP2022-12-31
Fixed Assets
16,262,910 GBP2023-12-31
16,060,119 GBP2022-12-31
Total Inventories
27,899 GBP2023-12-31
25,544 GBP2022-12-31
Debtors
1,034,671 GBP2023-12-31
852,396 GBP2022-12-31
Cash at bank and in hand
1,520,316 GBP2023-12-31
1,089,544 GBP2022-12-31
Current Assets
2,593,082 GBP2023-12-31
1,994,920 GBP2022-12-31
Creditors
Current
2,199,702 GBP2023-12-31
2,111,150 GBP2022-12-31
Net Current Assets/Liabilities
393,380 GBP2023-12-31
-116,230 GBP2022-12-31
Total Assets Less Current Liabilities
16,656,290 GBP2023-12-31
15,943,889 GBP2022-12-31
Net Assets/Liabilities
7,859,126 GBP2023-12-31
7,015,245 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
4,603,097 GBP2023-12-31
4,603,097 GBP2022-12-31
3,353,220 GBP2021-12-31
Retained earnings (accumulated losses)
3,255,929 GBP2023-12-31
2,412,048 GBP2022-12-31
2,206,397 GBP2021-12-31
Equity
7,859,126 GBP2023-12-31
7,015,245 GBP2022-12-31
5,559,717 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-565,936 GBP2023-01-01 ~ 2023-12-31
-467,300 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-565,936 GBP2023-01-01 ~ 2023-12-31
-467,300 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,409,817 GBP2023-01-01 ~ 2023-12-31
672,951 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,223,123 GBP2023-01-01 ~ 2023-12-31
5,802,900 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
393,523 GBP2023-01-01 ~ 2023-12-31
347,218 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
200,726 GBP2023-01-01 ~ 2023-12-31
171,228 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,817,372 GBP2023-01-01 ~ 2023-12-31
6,321,346 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3422023-01-01 ~ 2023-12-31
3272022-01-01 ~ 2022-12-31
Director Remuneration
22,125 GBP2023-01-01 ~ 2023-12-31
24,855 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
140,744 GBP2023-01-01 ~ 2023-12-31
88,167 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,040 GBP2023-01-01 ~ 2023-12-31
6,600 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
397,704 GBP2023-01-01 ~ 2023-12-31
170,300 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
437,410 GBP2023-01-01 ~ 2023-12-31
196,048 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,484,026 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
12,507 GBP2022-12-31
Intangible Assets - Gross Cost
1,496,533 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,402,874 GBP2023-12-31
1,353,721 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
12,506 GBP2023-12-31
12,506 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,415,380 GBP2023-12-31
1,366,227 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
49,153 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
49,153 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
81,152 GBP2023-12-31
130,305 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
15,286,530 GBP2023-12-31
15,182,639 GBP2022-12-31
Furniture and fittings
1,400,105 GBP2023-12-31
1,335,793 GBP2022-12-31
Motor vehicles
271,122 GBP2023-12-31
48,420 GBP2022-12-31
Computers
20,985 GBP2023-12-31
19,202 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,978,742 GBP2023-12-31
16,586,054 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
690,618 GBP2023-12-31
611,787 GBP2022-12-31
Motor vehicles
90,778 GBP2023-12-31
30,663 GBP2022-12-31
Computers
15,589 GBP2023-12-31
13,791 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
796,985 GBP2023-12-31
656,241 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
78,831 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
60,115 GBP2023-01-01 ~ 2023-12-31
Computers
1,798 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
140,744 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
15,286,530 GBP2023-12-31
15,182,639 GBP2022-12-31
Furniture and fittings
709,487 GBP2023-12-31
724,006 GBP2022-12-31
Motor vehicles
180,344 GBP2023-12-31
17,757 GBP2022-12-31
Computers
5,396 GBP2023-12-31
5,411 GBP2022-12-31
Merchandise
27,899 GBP2023-12-31
25,544 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,018,076 GBP2023-12-31
839,205 GBP2022-12-31
Other Debtors
Current
16,595 GBP2023-12-31
13,191 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,034,671 GBP2023-12-31
852,396 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
395,497 GBP2023-12-31
453,609 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
30,693 GBP2023-12-31
4,608 GBP2022-12-31
Trade Creditors/Trade Payables
Current
290,915 GBP2023-12-31
298,678 GBP2022-12-31
Amounts owed to group undertakings
Current
3,469 GBP2023-12-31
6,110 GBP2022-12-31
Corporation Tax Payable
Current
389,279 GBP2023-12-31
330,173 GBP2022-12-31
Other Taxation & Social Security Payable
Current
101,540 GBP2023-12-31
79,711 GBP2022-12-31
Other Creditors
Current
502,244 GBP2023-12-31
492,370 GBP2022-12-31
Accrued Liabilities
Current
475,147 GBP2023-12-31
444,659 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
6,662,804 GBP2023-12-31
7,000,189 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
158,762 GBP2023-12-31
4,992 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
395,497 GBP2023-12-31
453,609 GBP2022-12-31
Non-current, Between one and two years
395,497 GBP2023-12-31
453,609 GBP2022-12-31
Non-current, Between two and five year
6,267,307 GBP2023-12-31
6,546,580 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
158,762 GBP2023-12-31
4,992 GBP2022-12-31
hire purchase agreements
189,455 GBP2023-12-31
9,600 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,666 GBP2023-12-31
20,773 GBP2022-12-31
Between one and five year
41,466 GBP2023-12-31
58,453 GBP2022-12-31
All periods
65,132 GBP2023-12-31
79,226 GBP2022-12-31
Bank Borrowings
Secured
7,058,301 GBP2023-12-31
7,453,798 GBP2022-12-31
Total Borrowings
Secured
7,247,756 GBP2023-12-31
7,453,798 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
747,910 GBP2023-12-31
695,775 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,975,598 GBP2023-12-31
1,923,463 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,409,817 GBP2023-01-01 ~ 2023-12-31