Administrative Expenses
-2,649,737 GBP2023-01-01 ~ 2023-12-31
-2,837,533 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-441,565 GBP2023-01-01 ~ 2023-12-31
-624,796 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-195,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-636,565 GBP2023-01-01 ~ 2023-12-31
-624,796 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
2,369,611 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,619,205 GBP2023-01-01 ~ 2023-12-31
1,217,815 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
17,300,000 GBP2023-12-31
13,000,000 GBP2022-12-31
Debtors
3,107,213 GBP2023-12-31
3,120,226 GBP2022-12-31
Cash at bank and in hand
281,828 GBP2023-12-31
72,635 GBP2022-12-31
Current Assets
3,389,041 GBP2023-12-31
3,192,861 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-12,827,086 GBP2023-12-31
-5,074,987 GBP2022-12-31
Net Current Assets/Liabilities
-9,438,045 GBP2023-12-31
-1,882,126 GBP2022-12-31
Total Assets Less Current Liabilities
7,861,955 GBP2023-12-31
11,117,874 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,427 GBP2023-12-31
-7,190,551 GBP2022-12-31
Net Assets/Liabilities
5,720,528 GBP2023-12-31
3,101,323 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Revaluation reserve
5,190,892 GBP2023-12-31
1,935,122 GBP2022-12-31
92,511 GBP2021-12-31
Retained earnings (accumulated losses)
529,634 GBP2023-12-31
1,166,199 GBP2022-12-31
1,790,995 GBP2021-12-31
Equity
5,720,528 GBP2023-12-31
3,101,323 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-636,565 GBP2023-01-01 ~ 2023-12-31
-624,796 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
682023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Wages/Salaries
1,458,035 GBP2023-01-01 ~ 2023-12-31
1,320,470 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,757 GBP2023-01-01 ~ 2023-12-31
18,664 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,598,738 GBP2023-01-01 ~ 2023-12-31
1,444,765 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
195,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
16,800,431 GBP2023-12-31
12,428,661 GBP2022-12-31
Plant and equipment
33,058 GBP2023-12-31
33,058 GBP2022-12-31
Furniture and fittings
683,678 GBP2023-12-31
663,746 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
17,517,167 GBP2023-12-31
13,125,465 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
4,371,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
23,882 GBP2023-12-31
10,662 GBP2022-12-31
Furniture and fittings
193,285 GBP2023-12-31
114,803 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
217,167 GBP2023-12-31
125,465 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
13,220 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
78,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
91,702 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
16,800,431 GBP2023-12-31
12,428,661 GBP2022-12-31
Plant and equipment
9,176 GBP2023-12-31
22,396 GBP2022-12-31
Furniture and fittings
490,393 GBP2023-12-31
548,943 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
73,376 GBP2023-12-31
126,022 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,940,515 GBP2023-12-31
2,882,077 GBP2022-12-31
Other Debtors
Current
6,887 GBP2023-12-31
11,812 GBP2022-12-31
Prepayments/Accrued Income
Current
86,435 GBP2023-12-31
100,315 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,107,213 GBP2023-12-31
3,120,226 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
7,276,251 GBP2023-12-31
364,598 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
6,768 GBP2023-12-31
5,223 GBP2022-12-31
Trade Creditors/Trade Payables
Current
373,719 GBP2023-12-31
237,859 GBP2022-12-31
Amounts owed to group undertakings
Current
5,028,168 GBP2023-12-31
4,292,994 GBP2022-12-31
Corporation Tax Payable
Current
17 GBP2023-12-31
17 GBP2022-12-31
Other Taxation & Social Security Payable
Current
33,726 GBP2023-12-31
25,578 GBP2022-12-31
Other Creditors
Current
9,499 GBP2023-12-31
4,118 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
98,938 GBP2023-12-31
144,600 GBP2022-12-31
Creditors
Current
12,827,086 GBP2023-12-31
5,074,987 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
7,177,751 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,427 GBP2023-12-31
12,800 GBP2022-12-31
Creditors
Non-current
4,427 GBP2023-12-31
7,190,551 GBP2022-12-31
Bank Borrowings
7,276,251 GBP2023-12-31
7,542,349 GBP2022-12-31
Total Borrowings
Current
7,276,251 GBP2023-12-31
364,598 GBP2022-12-31
Non-current
0 GBP2023-12-31
7,177,751 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31