Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
4,662,751 GBP2024-04-01 ~ 2025-03-31
4,584,354 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-2,413,792 GBP2024-04-01 ~ 2025-03-31
-2,354,608 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,248,959 GBP2024-04-01 ~ 2025-03-31
2,229,746 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-1,306,113 GBP2024-04-01 ~ 2025-03-31
-1,463,027 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
942,846 GBP2024-04-01 ~ 2025-03-31
766,719 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
6,209 GBP2024-04-01 ~ 2025-03-31
5,385 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
545,543 GBP2024-04-01 ~ 2025-03-31
490,516 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-1,080,024 GBP2024-04-01 ~ 2025-03-31
344,564 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-1,080,024 GBP2024-04-01 ~ 2025-03-31
6,913,073 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
14,781,257 GBP2025-03-31
14,509,897 GBP2024-03-31
Total Inventories
20,363 GBP2025-03-31
15,821 GBP2024-03-31
Debtors
2,424,787 GBP2025-03-31
2,495,993 GBP2024-03-31
Cash at bank and in hand
559,116 GBP2025-03-31
455,672 GBP2024-03-31
Current Assets
3,004,266 GBP2025-03-31
2,967,486 GBP2024-03-31
Creditors
Current
1,741,993 GBP2025-03-31
1,878,270 GBP2024-03-31
Net Current Assets/Liabilities
1,262,273 GBP2025-03-31
1,089,216 GBP2024-03-31
Total Assets Less Current Liabilities
16,043,530 GBP2025-03-31
15,599,113 GBP2024-03-31
Creditors
Non-current
-5,005,000 GBP2025-03-31
-5,225,000 GBP2024-03-31
Net Assets/Liabilities
8,730,952 GBP2025-03-31
9,810,976 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Revaluation reserve
10,924,204 GBP2025-03-31
10,924,204 GBP2024-03-31
4,355,695 GBP2023-03-31
Retained earnings (accumulated losses)
-2,293,252 GBP2025-03-31
-1,213,228 GBP2024-03-31
-1,557,792 GBP2023-03-31
Equity
8,730,952 GBP2025-03-31
9,810,976 GBP2024-03-31
2,897,903 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,080,024 GBP2024-04-01 ~ 2025-03-31
344,564 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
1,164,150 GBP2024-04-01 ~ 2025-03-31
1,099,785 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
57,968 GBP2024-04-01 ~ 2025-03-31
53,721 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,951 GBP2024-04-01 ~ 2025-03-31
18,165 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,242,069 GBP2024-04-01 ~ 2025-03-31
1,171,671 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
612024-04-01 ~ 2025-03-31
592023-04-01 ~ 2024-03-31
Director Remuneration
28,881 GBP2024-04-01 ~ 2025-03-31
28,881 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
274,004 GBP2024-04-01 ~ 2025-03-31
236,165 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
11,991 GBP2024-04-01 ~ 2025-03-31
13,005 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
118,828 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
136,386 GBP2024-04-01 ~ 2025-03-31
122,629 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
15,180,247 GBP2025-03-31
15,180,247 GBP2024-03-31
Plant and equipment
7,262,529 GBP2025-03-31
7,083,028 GBP2024-03-31
Furniture and fittings
1,482,377 GBP2025-03-31
1,120,168 GBP2024-03-31
Computers
136,730 GBP2025-03-31
133,076 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
24,061,883 GBP2025-03-31
23,516,519 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,225,504 GBP2025-03-31
1,080,247 GBP2024-03-31
Plant and equipment
6,860,379 GBP2025-03-31
6,817,755 GBP2024-03-31
Furniture and fittings
1,088,079 GBP2025-03-31
1,021,307 GBP2024-03-31
Computers
106,664 GBP2025-03-31
87,313 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,280,626 GBP2025-03-31
9,006,622 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
145,257 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
42,624 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
66,772 GBP2024-04-01 ~ 2025-03-31
Computers
19,351 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
274,004 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
13,954,743 GBP2025-03-31
14,100,000 GBP2024-03-31
Plant and equipment
402,150 GBP2025-03-31
265,273 GBP2024-03-31
Furniture and fittings
394,298 GBP2025-03-31
98,861 GBP2024-03-31
Computers
30,066 GBP2025-03-31
45,763 GBP2024-03-31
Merchandise
20,363 GBP2025-03-31
15,821 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
44,735 GBP2025-03-31
137,095 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,268,840 GBP2025-03-31
2,268,840 GBP2024-03-31
Other Debtors
Current
50,530 GBP2025-03-31
33,021 GBP2024-03-31
Prepayments
Current
60,682 GBP2025-03-31
57,037 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
2,424,787 GBP2025-03-31
Amounts falling due within one year, Current
2,495,993 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
220,000 GBP2025-03-31
220,000 GBP2024-03-31
Trade Creditors/Trade Payables
Current
110,095 GBP2025-03-31
132,018 GBP2024-03-31
Amounts owed to group undertakings
Current
896,301 GBP2025-03-31
896,533 GBP2024-03-31
Corporation Tax Payable
Current
118,844 GBP2024-03-31
Other Taxation & Social Security Payable
Current
28,572 GBP2025-03-31
25,058 GBP2024-03-31
Other Creditors
Current
158,491 GBP2025-03-31
171,756 GBP2024-03-31
Accrued Liabilities
Current
183,014 GBP2025-03-31
185,384 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
5,005,000 GBP2025-03-31
5,225,000 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
220,000 GBP2025-03-31
Non-current, Between one and two years
5,005,000 GBP2025-03-31
5,225,000 GBP2024-03-31
Secured
5,225,000 GBP2025-03-31
5,445,000 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,307,578 GBP2025-03-31
563,137 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,080,024 GBP2024-04-01 ~ 2025-03-31