Turnover/Revenue
6,174,062 GBP2024-01-01 ~ 2024-12-31
5,961,575 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,028,006 GBP2024-01-01 ~ 2024-12-31
-3,830,427 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,146,056 GBP2024-01-01 ~ 2024-12-31
2,131,148 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-583,518 GBP2024-01-01 ~ 2024-12-31
-637,587 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,630,087 GBP2024-01-01 ~ 2024-12-31
1,578,050 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-69,019 GBP2024-01-01 ~ 2024-12-31
-66,751 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,706,072 GBP2024-01-01 ~ 2024-12-31
1,641,558 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,302,414 GBP2024-01-01 ~ 2024-12-31
1,285,674 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,240,157 GBP2024-01-01 ~ 2024-12-31
1,972,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,600,000 GBP2024-12-31
7,994,415 GBP2023-12-31
Debtors
Current
4,751,183 GBP2024-12-31
3,731,897 GBP2023-12-31
Cash at bank and in hand
208,201 GBP2024-12-31
101,254 GBP2023-12-31
Current Assets
4,959,384 GBP2024-12-31
3,833,151 GBP2023-12-31
Net Current Assets/Liabilities
4,303,910 GBP2024-12-31
3,136,016 GBP2023-12-31
Total Assets Less Current Liabilities
14,903,910 GBP2024-12-31
11,130,431 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-812,632 GBP2023-12-31
Net Assets/Liabilities
12,761,232 GBP2024-12-31
9,521,075 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Revaluation reserve
4,639,481 GBP2024-12-31
2,701,738 GBP2023-12-31
Retained earnings (accumulated losses)
8,121,651 GBP2024-12-31
6,819,237 GBP2023-12-31
Equity
12,761,232 GBP2024-12-31
9,521,075 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,302,414 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,240,157 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
187,867 GBP2024-01-01 ~ 2024-12-31
185,772 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,864,147 GBP2024-01-01 ~ 2024-12-31
2,344,777 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
281,503 GBP2024-01-01 ~ 2024-12-31
222,852 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,213,057 GBP2024-01-01 ~ 2024-12-31
2,649,248 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
1042024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Average Number of Employees
1042024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Director Remuneration
22,291 GBP2024-01-01 ~ 2024-12-31
71,063 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,400 GBP2024-01-01 ~ 2024-12-31
7,050 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
426,518 GBP2024-01-01 ~ 2024-12-31
385,766 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,273,797 GBP2024-12-31
7,750,175 GBP2023-12-31
Tools/Equipment for furniture and fittings
713,823 GBP2024-12-31
692,555 GBP2023-12-31
Motor vehicles
23,944 GBP2024-12-31
25,044 GBP2023-12-31
Other
36,086 GBP2024-12-31
30,488 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,212,025 GBP2024-12-31
8,564,677 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
2,523,622 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
2,523,622 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-1,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-1,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
570,192 GBP2024-12-31
532,806 GBP2023-12-31
Motor vehicles
19,227 GBP2024-12-31
18,757 GBP2023-12-31
Other
22,606 GBP2024-12-31
18,699 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
612,025 GBP2024-12-31
570,262 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
145,004 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
37,386 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,570 GBP2024-01-01 ~ 2024-12-31
Other
3,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
187,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
10,273,797 GBP2024-12-31
7,750,175 GBP2023-12-31
Tools/Equipment for furniture and fittings
143,631 GBP2024-12-31
159,749 GBP2023-12-31
Motor vehicles
4,717 GBP2024-12-31
6,287 GBP2023-12-31
Other
13,480 GBP2024-12-31
11,789 GBP2023-12-31
Trade Debtors/Trade Receivables
330,685 GBP2024-12-31
276,361 GBP2023-12-31
Amounts Owed By Related Parties
4,380,630 GBP2024-12-31
3,423,284 GBP2023-12-31
Other Debtors
6,462 GBP2024-12-31
7,014 GBP2023-12-31
Prepayments
31,490 GBP2024-12-31
25,238 GBP2023-12-31
Cash and Cash Equivalents
208,201 GBP2024-12-31
101,254 GBP2023-12-31
Trade Creditors/Trade Payables
81,873 GBP2024-12-31
126,277 GBP2023-12-31
Taxation/Social Security Payable
65,243 GBP2024-12-31
67,364 GBP2023-12-31
Other Creditors
12,899 GBP2024-12-31
14,384 GBP2023-12-31
Corporation Tax Payable
207,215 GBP2024-12-31
252,520 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
812,632 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,382,603 GBP2024-12-31
796,724 GBP2023-12-31
Deferred Tax Liabilities
1,386,986 GBP2024-12-31
796,724 GBP2023-12-31
Accelerated tax depreciation
34,039 GBP2023-12-31
Bank Borrowings
Current
52,984 GBP2024-12-31
45,909 GBP2023-12-31
Non-current
760,075 GBP2024-12-31
812,632 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,101 GBP2024-12-31
27,062 GBP2023-12-31
Between two and five year
58,944 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
95,045 GBP2024-12-31
27,062 GBP2023-12-31