Cost of Sales
-11,198,055 GBP2024-01-01 ~ 2024-12-31
-11,202,188 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,178,494 GBP2024-01-01 ~ 2024-12-31
-7,620,331 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
900 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
-27,897 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,130,977 GBP2024-01-01 ~ 2024-12-31
3,515,344 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,759,188 GBP2024-01-01 ~ 2024-12-31
3,172,750 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,695,129 GBP2024-01-01 ~ 2024-12-31
3,172,750 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
178,338 GBP2024-12-31
293,338 GBP2023-12-31
Property, Plant & Equipment
61,321,425 GBP2024-12-31
61,045,371 GBP2023-12-31
Investment Property
3,520,000 GBP2024-12-31
3,520,000 GBP2023-12-31
Fixed Assets
65,019,763 GBP2024-12-31
64,858,709 GBP2023-12-31
Debtors
11,247,310 GBP2024-12-31
6,990,777 GBP2023-12-31
Cash at bank and in hand
1,652,552 GBP2024-12-31
3,240,570 GBP2023-12-31
Current Assets
13,124,970 GBP2024-12-31
10,474,432 GBP2023-12-31
Net Current Assets/Liabilities
7,023,675 GBP2024-12-31
4,674,786 GBP2023-12-31
Total Assets Less Current Liabilities
72,043,438 GBP2024-12-31
69,533,495 GBP2023-12-31
Net Assets/Liabilities
65,178,764 GBP2024-12-31
61,483,635 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
27,267,598 GBP2024-12-31
26,986,399 GBP2023-12-31
27,646,109 GBP2022-12-31
Other miscellaneous reserve
24,700,074 GBP2024-12-31
24,700,074 GBP2023-12-31
Retained earnings (accumulated losses)
13,210,992 GBP2024-12-31
9,797,062 GBP2023-12-31
5,964,602 GBP2022-12-31
Equity
65,178,764 GBP2024-12-31
61,483,635 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,759,188 GBP2024-01-01 ~ 2024-12-31
3,172,750 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
4792024-01-01 ~ 2024-12-31
5112023-01-01 ~ 2023-12-31
Wages/Salaries
6,886,371 GBP2024-01-01 ~ 2024-12-31
6,874,999 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,430 GBP2024-01-01 ~ 2024-12-31
81,675 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,332,785 GBP2024-01-01 ~ 2024-12-31
7,306,496 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-249,245 GBP2024-01-01 ~ 2024-12-31
-843,633 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,150,004 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
971,666 GBP2024-12-31
856,666 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
115,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
56,173,973 GBP2023-12-31
Improvements to leasehold property
10,532,613 GBP2024-12-31
10,471,515 GBP2023-12-31
Plant and equipment
4,160,291 GBP2024-12-31
4,019,179 GBP2023-12-31
Furniture and fittings
3,096,768 GBP2024-12-31
3,013,261 GBP2023-12-31
Computers
513,158 GBP2024-12-31
341,083 GBP2023-12-31
Motor vehicles
440,482 GBP2024-12-31
439,278 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
77,515,311 GBP2024-12-31
74,458,289 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-106,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-106,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
58,771,999 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
6,077,724 GBP2024-12-31
5,025,630 GBP2023-12-31
Plant and equipment
3,623,490 GBP2024-12-31
3,468,780 GBP2023-12-31
Furniture and fittings
2,394,982 GBP2024-12-31
2,167,985 GBP2023-12-31
Computers
229,223 GBP2024-12-31
190,380 GBP2023-12-31
Motor vehicles
333,483 GBP2024-12-31
256,542 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,193,886 GBP2024-12-31
13,412,918 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
1,231,383 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
1,052,094 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
154,710 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
226,997 GBP2024-01-01 ~ 2024-12-31
Computers
38,843 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
76,941 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,780,968 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,534,984 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
55,237,015 GBP2024-12-31
Improvements to leasehold property
4,454,889 GBP2024-12-31
5,445,885 GBP2023-12-31
Plant and equipment
536,801 GBP2024-12-31
550,399 GBP2023-12-31
Furniture and fittings
701,786 GBP2024-12-31
845,276 GBP2023-12-31
Computers
283,935 GBP2024-12-31
150,703 GBP2023-12-31
Motor vehicles
106,999 GBP2024-12-31
182,736 GBP2023-12-31
Owned/Freehold, Land and buildings
53,870,372 GBP2023-12-31
Investment Property - Fair Value Model
3,520,000 GBP2023-12-31
Finished Goods/Goods for Resale
225,108 GBP2024-12-31
243,085 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
288,317 GBP2024-12-31
229,273 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,548,419 GBP2024-12-31
6,040,730 GBP2023-12-31
Other Debtors
Current
7,777 GBP2024-12-31
33,656 GBP2023-12-31
Prepayments/Accrued Income
Current
402,797 GBP2024-12-31
687,118 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,299,748 GBP2024-12-31
1,025,538 GBP2023-12-31
Amounts owed to group undertakings
Current
326,409 GBP2024-12-31
327,248 GBP2023-12-31
Corporation Tax Payable
Current
1,584,394 GBP2024-12-31
1,010,066 GBP2023-12-31
Other Taxation & Social Security Payable
Current
962,720 GBP2024-12-31
1,108,468 GBP2023-12-31
Other Creditors
Current
445,589 GBP2024-12-31
554,130 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,482,435 GBP2024-12-31
1,774,196 GBP2023-12-31
Creditors
Current
6,101,295 GBP2024-12-31
5,799,646 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
100 shares2024-12-31
100 shares2023-12-31