Administrative Expenses
-1,020,372 GBP2024-01-01 ~ 2024-12-31
-801,757 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,678 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-2,175 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
703,189 GBP2024-01-01 ~ 2024-12-31
1,522,172 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
-18,300 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
703,189 GBP2024-01-01 ~ 2024-12-31
1,503,872 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,404,611 GBP2024-01-01 ~ 2024-12-31
1,503,872 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
70,000 GBP2024-12-31
87,500 GBP2023-12-31
Property, Plant & Equipment
16,625,000 GBP2024-12-31
14,386,873 GBP2023-12-31
Fixed Assets
16,695,000 GBP2024-12-31
14,474,373 GBP2023-12-31
Debtors
2,797,428 GBP2024-12-31
2,055,210 GBP2023-12-31
Cash at bank and in hand
1,097,315 GBP2024-12-31
890,592 GBP2023-12-31
Current Assets
3,902,495 GBP2024-12-31
2,953,222 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,376,988 GBP2024-12-31
-1,568,058 GBP2023-12-31
Net Current Assets/Liabilities
1,525,507 GBP2024-12-31
1,385,164 GBP2023-12-31
Total Assets Less Current Liabilities
18,220,507 GBP2024-12-31
15,859,537 GBP2023-12-31
Net Assets/Liabilities
16,203,773 GBP2024-12-31
13,799,162 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Revaluation reserve
4,892,723 GBP2024-12-31
3,191,301 GBP2023-12-31
3,191,301 GBP2022-12-31
Retained earnings (accumulated losses)
11,311,048 GBP2024-12-31
10,607,859 GBP2023-12-31
9,103,987 GBP2022-12-31
Equity
16,203,773 GBP2024-12-31
13,799,162 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
703,189 GBP2024-01-01 ~ 2024-12-31
1,503,872 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,912,149 GBP2024-01-01 ~ 2024-12-31
2,720,280 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,635 GBP2024-01-01 ~ 2024-12-31
63,156 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,232,531 GBP2024-01-01 ~ 2024-12-31
2,998,620 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
18,300 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
350,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
280,000 GBP2024-12-31
262,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
17,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
16,285,543 GBP2024-12-31
14,017,021 GBP2023-12-31
Plant and equipment
169,559 GBP2024-12-31
154,644 GBP2023-12-31
Furniture and fittings
468,072 GBP2024-12-31
441,279 GBP2023-12-31
Motor vehicles
90,388 GBP2024-12-31
90,388 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
17,013,562 GBP2024-12-31
14,703,332 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-758 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-758 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
2,268,522 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
82,557 GBP2024-12-31
68,628 GBP2023-12-31
Furniture and fittings
251,781 GBP2024-12-31
216,204 GBP2023-12-31
Motor vehicles
54,224 GBP2024-12-31
31,627 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,562 GBP2024-12-31
316,459 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
14,336 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
35,577 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
22,597 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,510 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-407 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-407 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
16,285,543 GBP2024-12-31
14,017,021 GBP2023-12-31
Plant and equipment
87,002 GBP2024-12-31
86,016 GBP2023-12-31
Furniture and fittings
216,291 GBP2024-12-31
225,075 GBP2023-12-31
Motor vehicles
36,164 GBP2024-12-31
58,761 GBP2023-12-31
Finished Goods/Goods for Resale
7,752 GBP2024-12-31
7,420 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
144,222 GBP2024-12-31
171,669 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,283,018 GBP2024-12-31
1,715,008 GBP2023-12-31
Other Debtors
Current
113,897 GBP2024-12-31
10,200 GBP2023-12-31
Prepayments/Accrued Income
Current
256,291 GBP2024-12-31
158,333 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,797,428 GBP2024-12-31
2,055,210 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
10,742 GBP2024-12-31
11,677 GBP2023-12-31
Trade Creditors/Trade Payables
Current
114,735 GBP2024-12-31
138,394 GBP2023-12-31
Amounts owed to group undertakings
Current
1,570,074 GBP2024-12-31
818,951 GBP2023-12-31
Other Taxation & Social Security Payable
Current
51,021 GBP2024-12-31
53,246 GBP2023-12-31
Other Creditors
Current
241,719 GBP2024-12-31
143,723 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
298,703 GBP2024-12-31
291,479 GBP2023-12-31
Creditors
Current
2,376,988 GBP2024-12-31
1,568,058 GBP2023-12-31
Total Borrowings
Non-current
0 GBP2024-12-31
600,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
37,268 GBP2024-12-31
48,009 GBP2023-12-31
Other Remaining Borrowings
Non-current
0 GBP2024-12-31
600,000 GBP2023-12-31
Creditors
Non-current
97,634 GBP2024-12-31
708,375 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
10,742 GBP2024-12-31
11,677 GBP2023-12-31
Minimum gross finance lease payments owing
48,010 GBP2024-12-31
59,686 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,113 GBP2024-12-31
Between two and five year
18,726 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
31,839 GBP2024-12-31
Average Number of Employees
1002024-01-01 ~ 2024-12-31
1012023-01-01 ~ 2023-12-31