Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
4,584,354 GBP2023-04-01 ~ 2024-03-31
4,189,261 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
2,354,608 GBP2023-04-01 ~ 2024-03-31
1,985,649 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,229,746 GBP2023-04-01 ~ 2024-03-31
2,203,612 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,463,027 GBP2023-04-01 ~ 2024-03-31
1,478,973 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
766,719 GBP2023-04-01 ~ 2024-03-31
750,448 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
5,385 GBP2023-04-01 ~ 2024-03-31
2,634 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
281,588 GBP2023-04-01 ~ 2024-03-31
168,742 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
490,516 GBP2023-04-01 ~ 2024-03-31
584,340 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
145,952 GBP2023-04-01 ~ 2024-03-31
16,048 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
344,564 GBP2023-04-01 ~ 2024-03-31
568,292 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
6,913,073 GBP2023-04-01 ~ 2024-03-31
568,292 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
14,509,897 GBP2024-03-31
8,021,435 GBP2023-03-31
Total Inventories
15,821 GBP2024-03-31
19,658 GBP2023-03-31
Debtors
2,495,993 GBP2024-03-31
516,972 GBP2023-03-31
Cash at bank and in hand
455,672 GBP2024-03-31
185,322 GBP2023-03-31
Current Assets
2,967,486 GBP2024-03-31
721,952 GBP2023-03-31
Creditors
Current
1,878,270 GBP2024-03-31
2,309,466 GBP2023-03-31
Net Current Assets/Liabilities
1,089,216 GBP2024-03-31
-1,587,514 GBP2023-03-31
Total Assets Less Current Liabilities
15,599,113 GBP2024-03-31
6,433,921 GBP2023-03-31
Creditors
Non-current
-5,225,000 GBP2024-03-31
-3,000,005 GBP2023-03-31
Net Assets/Liabilities
9,810,976 GBP2024-03-31
2,897,903 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
100,000 GBP2022-03-31
Revaluation reserve
10,924,204 GBP2024-03-31
4,355,695 GBP2023-03-31
4,355,695 GBP2022-03-31
Retained earnings (accumulated losses)
-1,213,228 GBP2024-03-31
-1,557,792 GBP2023-03-31
-2,126,084 GBP2022-03-31
Equity
9,810,976 GBP2024-03-31
2,897,903 GBP2023-03-31
2,329,611 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
344,564 GBP2023-04-01 ~ 2024-03-31
568,292 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,099,785 GBP2023-04-01 ~ 2024-03-31
1,059,257 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
53,721 GBP2023-04-01 ~ 2024-03-31
47,035 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,165 GBP2023-04-01 ~ 2024-03-31
18,273 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,171,671 GBP2023-04-01 ~ 2024-03-31
1,124,565 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
592023-04-01 ~ 2024-03-31
562022-04-01 ~ 2023-03-31
Director Remuneration
28,881 GBP2023-04-01 ~ 2024-03-31
28,734 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
236,165 GBP2023-04-01 ~ 2024-03-31
330,155 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
13,005 GBP2023-04-01 ~ 2024-03-31
11,730 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
118,828 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
122,629 GBP2023-04-01 ~ 2024-03-31
111,025 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
15,180,247 GBP2024-03-31
8,611,738 GBP2023-03-31
Plant and equipment
7,083,028 GBP2024-03-31
6,991,660 GBP2023-03-31
Furniture and fittings
1,120,168 GBP2024-03-31
1,087,586 GBP2023-03-31
Computers
133,076 GBP2024-03-31
100,908 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
23,516,519 GBP2024-03-31
16,791,892 GBP2023-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
6,568,509 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
6,568,509 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,080,247 GBP2024-03-31
993,352 GBP2023-03-31
Plant and equipment
6,817,755 GBP2024-03-31
6,798,074 GBP2023-03-31
Furniture and fittings
1,021,307 GBP2024-03-31
899,195 GBP2023-03-31
Computers
87,313 GBP2024-03-31
79,836 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,006,622 GBP2024-03-31
8,770,457 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
86,895 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
19,681 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
122,112 GBP2023-04-01 ~ 2024-03-31
Computers
7,477 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,165 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
14,100,000 GBP2024-03-31
7,618,386 GBP2023-03-31
Plant and equipment
265,273 GBP2024-03-31
193,586 GBP2023-03-31
Furniture and fittings
98,861 GBP2024-03-31
188,391 GBP2023-03-31
Computers
45,763 GBP2024-03-31
21,072 GBP2023-03-31
Merchandise
15,821 GBP2024-03-31
19,658 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
137,095 GBP2024-03-31
140,554 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,268,840 GBP2024-03-31
306,769 GBP2023-03-31
Other Debtors
Current
33,021 GBP2024-03-31
23,491 GBP2023-03-31
Prepayments
Current
57,037 GBP2024-03-31
46,158 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,495,993 GBP2024-03-31
516,972 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
220,000 GBP2024-03-31
333,333 GBP2023-03-31
Trade Creditors/Trade Payables
Current
132,018 GBP2024-03-31
119,818 GBP2023-03-31
Amounts owed to group undertakings
Current
896,533 GBP2024-03-31
1,266,633 GBP2023-03-31
Corporation Tax Payable
Current
118,844 GBP2024-03-31
15 GBP2023-03-31
Other Taxation & Social Security Payable
Current
25,058 GBP2024-03-31
28,786 GBP2023-03-31
Other Creditors
Current
171,756 GBP2024-03-31
194,406 GBP2023-03-31
Accrued Liabilities
Current
185,384 GBP2024-03-31
244,367 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
5,225,000 GBP2024-03-31
3,000,005 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
220,000 GBP2024-03-31
333,333 GBP2023-03-31
Non-current, Between one and two years
5,225,000 GBP2024-03-31
3,000,005 GBP2023-03-31
Secured
5,445,000 GBP2024-03-31
3,333,338 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
563,137 GBP2024-03-31
536,013 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
344,564 GBP2023-04-01 ~ 2024-03-31