Cost of Sales
-10,754,153 GBP2023-01-01 ~ 2023-12-31
-10,492,274 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,431,228 GBP2023-01-01 ~ 2023-12-31
-4,016,263 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,993 GBP2023-01-01 ~ 2023-12-31
1,601 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
805,953 GBP2023-01-01 ~ 2023-12-31
452,246 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
653,616 GBP2023-01-01 ~ 2023-12-31
334,511 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
350,616 GBP2023-01-01 ~ 2023-12-31
914,235 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
26,380,185 GBP2023-12-31
26,362,200 GBP2022-12-31
Debtors
16,283,769 GBP2023-12-31
15,492,612 GBP2022-12-31
Cash at bank and in hand
155,620 GBP2023-12-31
653,621 GBP2022-12-31
Current Assets
16,439,389 GBP2023-12-31
16,146,233 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,097,364 GBP2023-12-31
-4,570,451 GBP2022-12-31
Net Current Assets/Liabilities
12,342,025 GBP2023-12-31
11,575,782 GBP2022-12-31
Total Assets Less Current Liabilities
38,722,210 GBP2023-12-31
37,937,982 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-9,427,274 GBP2023-12-31
-9,000,000 GBP2022-12-31
Net Assets/Liabilities
23,319,571 GBP2023-12-31
22,968,955 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
15,923,517 GBP2023-12-31
15,923,517 GBP2022-12-31
16,164,793 GBP2021-12-31
Retained earnings (accumulated losses)
7,395,954 GBP2023-12-31
7,045,338 GBP2022-12-31
5,889,827 GBP2021-12-31
Equity
23,319,571 GBP2023-12-31
22,968,955 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
653,616 GBP2023-01-01 ~ 2023-12-31
334,511 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,500 GBP2023-01-01 ~ 2023-12-31
14,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
5792023-01-01 ~ 2023-12-31
5952022-01-01 ~ 2022-12-31
Wages/Salaries
9,866,346 GBP2023-01-01 ~ 2023-12-31
9,622,526 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
238,163 GBP2023-01-01 ~ 2023-12-31
319,005 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,774,508 GBP2023-01-01 ~ 2023-12-31
10,562,841 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
94,358 GBP2023-01-01 ~ 2023-12-31
32,167 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,321 GBP2023-01-01 ~ 2023-12-31
72,377 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
25,172,804 GBP2023-12-31
25,142,585 GBP2022-12-31
Plant and equipment
278,861 GBP2023-12-31
149,953 GBP2022-12-31
Furniture and fittings
2,769,124 GBP2023-12-31
2,650,884 GBP2022-12-31
Computers
297,023 GBP2023-12-31
272,683 GBP2022-12-31
Motor vehicles
14,093 GBP2023-12-31
12,593 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
28,531,905 GBP2023-12-31
28,228,698 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
132,716 GBP2023-12-31
84,001 GBP2022-12-31
Furniture and fittings
1,773,146 GBP2023-12-31
1,597,385 GBP2022-12-31
Computers
235,102 GBP2023-12-31
175,052 GBP2022-12-31
Motor vehicles
10,756 GBP2023-12-31
10,060 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,151,720 GBP2023-12-31
1,866,498 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
48,715 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
175,761 GBP2023-01-01 ~ 2023-12-31
Computers
60,050 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
285,222 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
25,172,804 GBP2023-12-31
25,142,585 GBP2022-12-31
Plant and equipment
146,145 GBP2023-12-31
65,952 GBP2022-12-31
Furniture and fittings
995,978 GBP2023-12-31
1,053,499 GBP2022-12-31
Computers
61,921 GBP2023-12-31
97,631 GBP2022-12-31
Motor vehicles
3,337 GBP2023-12-31
2,533 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
65,405 GBP2023-12-31
162,783 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,695,999 GBP2023-12-31
8,335,089 GBP2022-12-31
Other Debtors
Current
7,134,562 GBP2023-12-31
6,462,083 GBP2022-12-31
Prepayments/Accrued Income
Current
387,803 GBP2023-12-31
532,657 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
16,283,769 GBP2023-12-31
15,492,612 GBP2022-12-31
Trade Creditors/Trade Payables
Current
918,698 GBP2023-12-31
760,204 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
18,168 GBP2022-12-31
Corporation Tax Payable
Current
259 GBP2023-12-31
273,588 GBP2022-12-31
Other Taxation & Social Security Payable
Current
2,012,735 GBP2023-12-31
2,522,060 GBP2022-12-31
Other Creditors
Current
280,951 GBP2023-12-31
262,353 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
884,721 GBP2023-12-31
734,078 GBP2022-12-31
Creditors
Current
4,097,364 GBP2023-12-31
4,570,451 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
9,427,274 GBP2023-12-31
9,000,000 GBP2022-12-31
Bank Borrowings
9,427,274 GBP2023-12-31
9,000,000 GBP2022-12-31
Total Borrowings
Non-current
9,427,274 GBP2023-12-31
9,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,806 GBP2023-12-31
170,776 GBP2022-12-31
Between two and five year
276,669 GBP2023-12-31
324,474 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
472,475 GBP2023-12-31
495,250 GBP2022-12-31