Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,236,440 GBP2023-01-01 ~ 2023-12-31
4,088,759 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,107,167 GBP2023-01-01 ~ 2023-12-31
1,127,945 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,129,273 GBP2023-01-01 ~ 2023-12-31
2,960,814 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,724,418 GBP2023-01-01 ~ 2023-12-31
2,628,017 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
456,109 GBP2023-01-01 ~ 2023-12-31
353,697 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
199,297 GBP2023-01-01 ~ 2023-12-31
66,580 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
256,812 GBP2023-01-01 ~ 2023-12-31
287,121 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
77,866 GBP2023-01-01 ~ 2023-12-31
68,316 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
178,946 GBP2023-01-01 ~ 2023-12-31
218,805 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
178,946 GBP2023-01-01 ~ 2023-12-31
218,805 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,162,479 GBP2023-12-31
5,069,971 GBP2022-12-31
Investment Property
2,432,933 GBP2023-12-31
2,099,887 GBP2022-12-31
Fixed Assets
7,595,412 GBP2023-12-31
7,169,858 GBP2022-12-31
Total Inventories
39,519 GBP2023-12-31
32,143 GBP2022-12-31
Debtors
178,234 GBP2023-12-31
179,576 GBP2022-12-31
Cash at bank and in hand
203,484 GBP2023-12-31
210,449 GBP2022-12-31
Current Assets
421,237 GBP2023-12-31
422,168 GBP2022-12-31
Creditors
Current
3,979,448 GBP2023-12-31
3,567,445 GBP2022-12-31
Net Current Assets/Liabilities
-3,558,211 GBP2023-12-31
-3,145,277 GBP2022-12-31
Total Assets Less Current Liabilities
4,037,201 GBP2023-12-31
4,024,581 GBP2022-12-31
Creditors
Non-current
-2,365,713 GBP2023-12-31
-2,555,214 GBP2022-12-31
Net Assets/Liabilities
1,550,725 GBP2023-12-31
1,371,779 GBP2022-12-31
Equity
Called up share capital
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2021-12-31
Capital redemption reserve
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2021-12-31
Retained earnings (accumulated losses)
1,549,725 GBP2023-12-31
1,370,779 GBP2022-12-31
1,151,974 GBP2021-12-31
Equity
1,550,725 GBP2023-12-31
1,371,779 GBP2022-12-31
1,152,974 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
178,946 GBP2023-01-01 ~ 2023-12-31
218,805 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,335,230 GBP2023-01-01 ~ 2023-12-31
1,267,133 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
104,568 GBP2023-01-01 ~ 2023-12-31
97,271 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,768 GBP2023-01-01 ~ 2023-12-31
22,929 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,465,566 GBP2023-01-01 ~ 2023-12-31
1,387,333 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
782023-01-01 ~ 2023-12-31
792022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
230,119 GBP2023-01-01 ~ 2023-12-31
219,736 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,500 GBP2023-01-01 ~ 2023-12-31
7,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
54,691 GBP2023-01-01 ~ 2023-12-31
63,232 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
64,203 GBP2023-01-01 ~ 2023-12-31
54,553 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,564,762 GBP2023-12-31
5,445,176 GBP2022-12-31
Improvements to leasehold property
23,189 GBP2023-12-31
23,189 GBP2022-12-31
Plant and equipment
1,896,233 GBP2023-12-31
1,693,355 GBP2022-12-31
Computers
72,396 GBP2023-12-31
72,233 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,556,580 GBP2023-12-31
7,233,953 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,015,421 GBP2023-12-31
922,657 GBP2022-12-31
Improvements to leasehold property
23,189 GBP2023-12-31
22,045 GBP2022-12-31
Plant and equipment
1,285,429 GBP2023-12-31
1,153,377 GBP2022-12-31
Computers
70,062 GBP2023-12-31
65,903 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,394,101 GBP2023-12-31
2,163,982 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
92,764 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
1,144 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
132,052 GBP2023-01-01 ~ 2023-12-31
Computers
4,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,549,341 GBP2023-12-31
4,522,519 GBP2022-12-31
Plant and equipment
610,804 GBP2023-12-31
539,978 GBP2022-12-31
Computers
2,334 GBP2023-12-31
6,330 GBP2022-12-31
Improvements to leasehold property
1,144 GBP2022-12-31
Investment Property - Fair Value Model
2,432,933 GBP2023-12-31
2,099,887 GBP2022-12-31
Merchandise
39,519 GBP2023-12-31
32,143 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
53,584 GBP2023-12-31
62,208 GBP2022-12-31
Other Debtors
Current
67,663 GBP2023-12-31
54,511 GBP2022-12-31
Prepayments/Accrued Income
Current
56,987 GBP2023-12-31
62,857 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
178,234 GBP2023-12-31
179,576 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
194,847 GBP2023-12-31
173,015 GBP2022-12-31
Trade Creditors/Trade Payables
Current
538,462 GBP2023-12-31
559,350 GBP2022-12-31
Corporation Tax Payable
Current
54,767 GBP2023-12-31
63,308 GBP2022-12-31
Other Taxation & Social Security Payable
Current
199,759 GBP2023-12-31
152,592 GBP2022-12-31
Other Creditors
Current
2,799,465 GBP2023-12-31
2,282,062 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
94,038 GBP2023-12-31
98,810 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,365,713 GBP2023-12-31
2,555,214 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
194,847 GBP2023-12-31
173,015 GBP2022-12-31
Non-current, Between one and two years
1,013,163 GBP2023-12-31
202,909 GBP2022-12-31
Non-current, Between two and five year
1,352,550 GBP2023-12-31
2,352,305 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,900 GBP2023-12-31
33,000 GBP2022-12-31
Between one and five year
3,900 GBP2022-12-31
All periods
3,900 GBP2023-12-31
36,900 GBP2022-12-31
Bank Borrowings
Secured
2,560,560 GBP2023-12-31
2,728,229 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
120,763 GBP2023-12-31
97,588 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
178,946 GBP2023-01-01 ~ 2023-12-31