Turnover/Revenue
4,065,739 GBP2023-01-01 ~ 2023-12-31
3,731,156 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,375,753 GBP2023-01-01 ~ 2023-12-31
-2,298,718 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,689,986 GBP2023-01-01 ~ 2023-12-31
1,432,438 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,078,555 GBP2023-01-01 ~ 2023-12-31
-1,142,447 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
413 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
475,566 GBP2023-01-01 ~ 2023-12-31
227,334 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
418,587 GBP2023-01-01 ~ 2023-12-31
192,520 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
384,259 GBP2023-01-01 ~ 2023-12-31
1,814,914 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
11,151,115 GBP2023-12-31
10,930,036 GBP2022-12-31
Total Inventories
747,597 GBP2023-12-31
263,456 GBP2022-12-31
Debtors
422,901 GBP2023-12-31
391,302 GBP2022-12-31
Cash at bank and in hand
516,201 GBP2023-12-31
675,288 GBP2022-12-31
Current Assets
1,686,699 GBP2023-12-31
1,330,046 GBP2022-12-31
Net Current Assets/Liabilities
-3,573,079 GBP2023-12-31
-3,628,469 GBP2022-12-31
Total Assets Less Current Liabilities
7,578,036 GBP2023-12-31
7,301,567 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,927,554 GBP2023-12-31
-2,055,008 GBP2022-12-31
Net Assets/Liabilities
5,015,854 GBP2023-12-31
4,631,595 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
2,175,071 GBP2023-12-31
2,209,399 GBP2022-12-31
587,005 GBP2021-12-31
Retained earnings (accumulated losses)
2,840,683 GBP2023-12-31
2,422,096 GBP2022-12-31
2,229,576 GBP2021-12-31
Equity
5,015,854 GBP2023-12-31
4,631,595 GBP2022-12-31
2,816,681 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
418,587 GBP2023-01-01 ~ 2023-12-31
192,520 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
418,587 GBP2023-01-01 ~ 2023-12-31
192,520 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
82,408 GBP2023-01-01 ~ 2023-12-31
179,742 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
935,427 GBP2023-01-01 ~ 2023-12-31
945,474 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
60,685 GBP2023-01-01 ~ 2023-12-31
68,340 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,010,202 GBP2023-01-01 ~ 2023-12-31
1,027,826 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
42023-01-01 ~ 2023-12-31
42022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,870 GBP2023-01-01 ~ 2023-12-31
11,700 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,664 GBP2023-01-01 ~ 2023-12-31
34,814 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
111,758 GBP2023-01-01 ~ 2023-12-31
56,834 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
228,354 GBP2023-12-31
208,691 GBP2022-12-31
Deferred Tax Liabilities
634,628 GBP2023-12-31
614,965 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
169,500 GBP2023-12-31
169,500 GBP2022-12-31
Intangible Assets - Gross Cost
169,500 GBP2023-12-31
169,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
169,500 GBP2023-12-31
169,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
169,500 GBP2023-12-31
169,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,795,298 GBP2023-12-31
10,500,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
941,766 GBP2023-12-31
946,328 GBP2022-12-31
Motor vehicles
40,369 GBP2023-12-31
28,669 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,777,433 GBP2023-12-31
11,474,997 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-52,775 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
-10,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-62,775 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
599,941 GBP2023-12-31
520,878 GBP2022-12-31
Motor vehicles
26,377 GBP2023-12-31
24,084 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
626,318 GBP2023-12-31
544,962 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
80,115 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,408 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-1,052 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,052 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
10,795,298 GBP2023-12-31
10,500,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
341,825 GBP2023-12-31
425,451 GBP2022-12-31
Motor vehicles
13,992 GBP2023-12-31
4,585 GBP2022-12-31
Other types of inventories not specified separately
747,597 GBP2023-12-31
263,456 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
135,339 GBP2023-12-31
91,040 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
98,910 GBP2023-12-31
53,445 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
422,901 GBP2023-12-31
391,302 GBP2022-12-31
Cash and Cash Equivalents
516,201 GBP2023-12-31
675,288 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
127,513 GBP2023-12-31
120,228 GBP2022-12-31
Trade Creditors/Trade Payables
670,048 GBP2023-12-31
567,283 GBP2022-12-31
Amounts Owed to Related Parties
3,109,782 GBP2023-12-31
3,020,619 GBP2022-12-31
Taxation/Social Security Payable
184,754 GBP2023-12-31
150,042 GBP2022-12-31
Other Creditors
332,885 GBP2023-12-31
362,106 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,927,554 GBP2023-12-31
2,055,008 GBP2022-12-31
Bank Borrowings
Non-current
1,927,554 GBP2023-12-31
2,055,008 GBP2022-12-31
Current
127,513 GBP2023-12-31
120,228 GBP2022-12-31
Other Remaining Borrowings
Current
330,594 GBP2023-12-31
330,594 GBP2022-12-31
Total Borrowings
Current
458,107 GBP2023-12-31
450,822 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
634,628 GBP2023-12-31
614,964 GBP2022-12-31