Turnover/Revenue
3,355,233 GBP2024-01-01 ~ 2024-12-31
4,065,739 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,982,003 GBP2024-01-01 ~ 2024-12-31
-2,375,753 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,373,230 GBP2024-01-01 ~ 2024-12-31
1,689,986 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,091,410 GBP2024-01-01 ~ 2024-12-31
-1,078,555 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
141,143 GBP2024-01-01 ~ 2024-12-31
475,566 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
116,907 GBP2024-01-01 ~ 2024-12-31
418,587 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
116,907 GBP2024-01-01 ~ 2024-12-31
384,259 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
11,214,994 GBP2024-12-31
11,151,115 GBP2023-12-31
Fixed Assets
11,214,994 GBP2024-12-31
11,151,115 GBP2023-12-31
Total Inventories
687,803 GBP2024-12-31
747,597 GBP2023-12-31
Debtors
Current
378,366 GBP2024-12-31
422,901 GBP2023-12-31
Cash at bank and in hand
444,395 GBP2024-12-31
516,201 GBP2023-12-31
Current Assets
1,510,564 GBP2024-12-31
1,686,699 GBP2023-12-31
Net Current Assets/Liabilities
-3,688,250 GBP2024-12-31
-3,573,079 GBP2023-12-31
Total Assets Less Current Liabilities
7,526,744 GBP2024-12-31
7,578,036 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,927,554 GBP2023-12-31
Net Assets/Liabilities
5,132,761 GBP2024-12-31
5,015,854 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
2,175,071 GBP2024-12-31
2,175,071 GBP2023-12-31
2,209,399 GBP2022-12-31
Retained earnings (accumulated losses)
2,957,590 GBP2024-12-31
2,840,683 GBP2023-12-31
2,422,096 GBP2022-12-31
Equity
5,132,761 GBP2024-12-31
5,015,854 GBP2023-12-31
4,631,595 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
116,907 GBP2024-01-01 ~ 2024-12-31
418,587 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
418,587 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
72,418 GBP2024-01-01 ~ 2024-12-31
82,408 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,003,581 GBP2024-01-01 ~ 2024-12-31
935,427 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
72,658 GBP2024-01-01 ~ 2024-12-31
60,685 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,090,978 GBP2024-01-01 ~ 2024-12-31
1,010,202 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
42024-01-01 ~ 2024-12-31
42023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,515 GBP2024-01-01 ~ 2024-12-31
12,870 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,236 GBP2024-01-01 ~ 2024-12-31
19,664 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
35,286 GBP2024-01-01 ~ 2024-12-31
111,758 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
252,590 GBP2024-12-31
228,354 GBP2023-12-31
Deferred Tax Liabilities
658,864 GBP2024-12-31
634,628 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
169,500 GBP2024-12-31
169,500 GBP2023-12-31
Intangible Assets - Gross Cost
169,500 GBP2024-12-31
169,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
169,500 GBP2024-12-31
169,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
169,500 GBP2024-12-31
169,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,863,292 GBP2024-12-31
10,795,298 GBP2023-12-31
Tools/Equipment for furniture and fittings
1,005,525 GBP2024-12-31
941,766 GBP2023-12-31
Motor vehicles
40,369 GBP2024-12-31
40,369 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,909,186 GBP2024-12-31
11,777,433 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-5,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-5,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
664,316 GBP2024-12-31
599,942 GBP2023-12-31
Motor vehicles
29,876 GBP2024-12-31
26,377 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
694,192 GBP2024-12-31
626,319 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
68,918 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
3,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,417 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-4,544 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,544 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
10,863,292 GBP2024-12-31
10,795,298 GBP2023-12-31
Tools/Equipment for furniture and fittings
341,209 GBP2024-12-31
341,825 GBP2023-12-31
Motor vehicles
10,493 GBP2024-12-31
13,992 GBP2023-12-31
Other types of inventories not specified separately
687,803 GBP2024-12-31
747,597 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
115,856 GBP2024-12-31
Current, Amounts falling due within one year
135,339 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
34,111 GBP2024-12-31
Current, Amounts falling due within one year
98,910 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
378,366 GBP2024-12-31
Current, Amounts falling due within one year
422,901 GBP2023-12-31
Cash and Cash Equivalents
444,395 GBP2024-12-31
516,201 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
127,513 GBP2023-12-31
Trade Creditors/Trade Payables
433,553 GBP2024-12-31
670,048 GBP2023-12-31
Amounts Owed to Related Parties
3,418,310 GBP2024-12-31
3,109,782 GBP2023-12-31
Taxation/Social Security Payable
138,321 GBP2024-12-31
184,754 GBP2023-12-31
Other Creditors
178,871 GBP2024-12-31
332,885 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,927,554 GBP2023-12-31
Bank Borrowings
Non-current
1,715,790 GBP2024-12-31
1,927,554 GBP2023-12-31
Total Borrowings
Non-current
1,735,119 GBP2024-12-31
1,927,554 GBP2023-12-31
Bank Borrowings
Current
176,213 GBP2024-12-31
127,513 GBP2023-12-31
Other Remaining Borrowings
Current
165,297 GBP2024-12-31
330,594 GBP2023-12-31
Total Borrowings
Current
350,734 GBP2024-12-31
458,107 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
658,864 GBP2024-12-31
634,628 GBP2023-12-31