Par Value of Share
Class 1 ordinary share
12020-07-01 ~ 2021-03-31
Class 2 ordinary share
12020-07-01 ~ 2021-03-31
Turnover/Revenue
1,586,129 GBP2020-07-01 ~ 2021-03-31
4,194,030 GBP2019-01-01 ~ 2020-06-30
Cost of Sales
-431,042 GBP2020-07-01 ~ 2021-03-31
-1,169,489 GBP2019-01-01 ~ 2020-06-30
Gross Profit/Loss
1,155,087 GBP2020-07-01 ~ 2021-03-31
3,024,541 GBP2019-01-01 ~ 2020-06-30
Administrative Expenses
-1,314,817 GBP2020-07-01 ~ 2021-03-31
-2,933,323 GBP2019-01-01 ~ 2020-06-30
Operating Profit/Loss
254,353 GBP2020-07-01 ~ 2021-03-31
319,550 GBP2019-01-01 ~ 2020-06-30
Profit/Loss on Ordinary Activities Before Tax
119,808 GBP2020-07-01 ~ 2021-03-31
67,639 GBP2019-01-01 ~ 2020-06-30
Profit/Loss
96,957 GBP2020-07-01 ~ 2021-03-31
36,301 GBP2019-01-01 ~ 2020-06-30
Property, Plant & Equipment
9,192,241 GBP2021-03-31
9,149,256 GBP2020-06-30
Total Inventories
23,915 GBP2021-03-31
55,704 GBP2020-06-30
Debtors
313,789 GBP2021-03-31
390,427 GBP2020-06-30
Cash at bank and in hand
165,735 GBP2021-03-31
165,229 GBP2020-06-30
Current Assets
503,439 GBP2021-03-31
611,360 GBP2020-06-30
Net Current Assets/Liabilities
-193,368 GBP2021-03-31
-15,238 GBP2020-06-30
Total Assets Less Current Liabilities
8,998,873 GBP2021-03-31
9,134,018 GBP2020-06-30
Net Assets/Liabilities
2,553,465 GBP2021-03-31
2,456,508 GBP2020-06-30
Equity
Called up share capital
200 GBP2021-03-31
200 GBP2020-06-30
200 GBP2018-12-31
Revaluation reserve
521,758 GBP2021-03-31
521,758 GBP2020-06-30
521,758 GBP2018-12-31
Retained earnings (accumulated losses)
2,031,507 GBP2021-03-31
1,934,550 GBP2020-06-30
1,898,249 GBP2018-12-31
Equity
2,553,465 GBP2021-03-31
2,456,508 GBP2020-06-30
2,420,207 GBP2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
96,957 GBP2020-07-01 ~ 2021-03-31
36,301 GBP2019-01-01 ~ 2020-06-30
Comprehensive Income/Expense
96,957 GBP2020-07-01 ~ 2021-03-31
36,301 GBP2019-01-01 ~ 2020-06-30
Wages/Salaries
819,045 GBP2020-07-01 ~ 2021-03-31
1,619,033 GBP2019-01-01 ~ 2020-06-30
Social Security Costs
48,970 GBP2020-07-01 ~ 2021-03-31
89,805 GBP2019-01-01 ~ 2020-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,372 GBP2020-07-01 ~ 2021-03-31
21,276 GBP2019-01-01 ~ 2020-06-30
Staff Costs/Employee Benefits Expense
879,387 GBP2020-07-01 ~ 2021-03-31
1,730,114 GBP2019-01-01 ~ 2020-06-30
Average Number of Employees
782020-07-01 ~ 2021-03-31
852019-01-01 ~ 2020-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,934 GBP2020-07-01 ~ 2021-03-31
34,816 GBP2019-01-01 ~ 2020-06-30
Audit Fees/Expenses
8,250 GBP2020-07-01 ~ 2021-03-31
8,975 GBP2019-01-01 ~ 2020-06-30
Current Tax for the Period
-54,955 GBP2019-01-01 ~ 2020-06-30
Tax Expense/Credit at Applicable Tax Rate
22,764 GBP2020-07-01 ~ 2021-03-31
12,851 GBP2019-01-01 ~ 2020-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,250,000 GBP2021-03-31
7,250,000 GBP2020-06-30
Land and buildings, Short leasehold
1,764,545 GBP2021-03-31
1,724,018 GBP2020-06-30
Motor vehicles
395,104 GBP2021-03-31
371,712 GBP2020-06-30
Property, Plant & Equipment - Gross Cost
9,409,649 GBP2021-03-31
9,345,730 GBP2020-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
217,408 GBP2021-03-31
196,474 GBP2020-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
217,408 GBP2021-03-31
196,474 GBP2020-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
20,934 GBP2020-07-01 ~ 2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,934 GBP2020-07-01 ~ 2021-03-31
Property, Plant & Equipment
Land and buildings
7,250,000 GBP2021-03-31
7,250,000 GBP2020-06-30
Land and buildings, Short leasehold
1,764,545 GBP2021-03-31
Motor vehicles
177,696 GBP2021-03-31
175,238 GBP2020-06-30
Merchandise
23,915 GBP2021-03-31
55,704 GBP2020-06-30
Trade Debtors/Trade Receivables
Current
2,189 GBP2021-03-31
312 GBP2020-06-30
Other Debtors
Current
63,997 GBP2021-03-31
290,683 GBP2020-06-30
Amount of corporation tax that is recoverable
Current
54,955 GBP2021-03-31
54,955 GBP2020-06-30
Prepayments/Accrued Income
Current
192,648 GBP2021-03-31
44,477 GBP2020-06-30
Debtors
Current, Amounts falling due within one year
313,789 GBP2021-03-31
390,427 GBP2020-06-30
Bank Borrowings/Overdrafts
Current
286,413 GBP2021-03-31
136,947 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Current
8,556 GBP2021-03-31
12,091 GBP2020-06-30
Trade Creditors/Trade Payables
Current
36,295 GBP2021-03-31
62,161 GBP2020-06-30
Amounts owed to group undertakings
Current
102,926 GBP2021-03-31
104,799 GBP2020-06-30
Other Taxation & Social Security Payable
Current
22,710 GBP2021-03-31
75,959 GBP2020-06-30
Accrued Liabilities/Deferred Income
Current
203,783 GBP2021-03-31
232,500 GBP2020-06-30
Bank Borrowings/Overdrafts
Non-current
4,504,163 GBP2021-03-31
4,753,370 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Non-current
14,447 GBP2021-03-31
20,193 GBP2020-06-30
Other Creditors
Non-current
1,500,000 GBP2021-03-31
1,500,000 GBP2020-06-30
Bank Borrowings
Current, Amounts falling due within one year
286,413 GBP2021-03-31
136,947 GBP2020-06-30
Non-current, Between two and five year
1,134,638 GBP2021-03-31
Between two and five year, Non-current
1,252,940 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
14,447 GBP2021-03-31
hire purchase agreements
23,003 GBP2021-03-31
32,284 GBP2020-06-30
Bank Borrowings
Secured
4,790,576 GBP2021-03-31
4,890,317 GBP2020-06-30
Total Borrowings
Secured
4,813,579 GBP2021-03-31
4,922,601 GBP2020-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
538,368 GBP2021-03-31
403,947 GBP2020-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
426,798 GBP2021-03-31
403,947 GBP2020-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-03-31
Class 2 ordinary share
100 shares2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
96,957 GBP2020-07-01 ~ 2021-03-31