Cost of Sales
-2,709,477 GBP2023-01-01 ~ 2023-12-31
-2,679,906 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-640,147 GBP2023-01-01 ~ 2023-12-31
-564,637 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,397 GBP2023-01-01 ~ 2023-12-31
9,414 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
283,309 GBP2023-01-01 ~ 2023-12-31
375,652 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
206,067 GBP2023-01-01 ~ 2023-12-31
266,127 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
206,067 GBP2023-01-01 ~ 2023-12-31
266,127 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,750,134 GBP2023-12-31
4,164,900 GBP2022-12-31
Debtors
444,034 GBP2023-12-31
524,675 GBP2022-12-31
Cash at bank and in hand
960,000 GBP2023-12-31
758,638 GBP2022-12-31
Current Assets
1,429,234 GBP2023-12-31
1,307,875 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-638,338 GBP2023-12-31
-1,828,176 GBP2022-12-31
Net Current Assets/Liabilities
790,896 GBP2023-12-31
-520,301 GBP2022-12-31
Total Assets Less Current Liabilities
5,540,746 GBP2023-12-31
3,609,443 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,659,138 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
3,400,282 GBP2023-12-31
3,194,215 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Revaluation reserve
1,524,412 GBP2023-12-31
1,536,681 GBP2022-12-31
1,536,681 GBP2021-12-31
Retained earnings (accumulated losses)
1,875,869 GBP2023-12-31
1,657,533 GBP2022-12-31
1,391,406 GBP2021-12-31
Equity
3,400,282 GBP2023-12-31
3,194,215 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
206,067 GBP2023-01-01 ~ 2023-12-31
266,127 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
12,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
862023-01-01 ~ 2023-12-31
802022-01-01 ~ 2022-12-31
Wages/Salaries
1,387,270 GBP2023-01-01 ~ 2023-12-31
1,198,441 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,837 GBP2023-01-01 ~ 2023-12-31
19,973 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,512,922 GBP2023-01-01 ~ 2023-12-31
1,306,028 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
286,875 GBP2023-01-01 ~ 2023-12-31
211,310 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
66,098 GBP2023-01-01 ~ 2023-12-31
105,061 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,360,236 GBP2023-12-31
4,017,340 GBP2022-12-31
Furniture and fittings
486,654 GBP2023-12-31
208,936 GBP2022-12-31
Motor vehicles
166,723 GBP2023-12-31
135,753 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,013,613 GBP2023-12-31
4,380,932 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-39,850 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-39,850 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
64,779 GBP2023-12-31
48,853 GBP2022-12-31
Furniture and fittings
139,835 GBP2023-12-31
100,803 GBP2022-12-31
Motor vehicles
58,865 GBP2023-12-31
66,376 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
263,479 GBP2023-12-31
216,032 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
15,926 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
39,032 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
24,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,721 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-32,274 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,274 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,295,457 GBP2023-12-31
3,968,487 GBP2022-12-31
Furniture and fittings
346,819 GBP2023-12-31
108,133 GBP2022-12-31
Motor vehicles
107,858 GBP2023-12-31
69,377 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
12,507 GBP2023-12-31
0 GBP2022-12-31
Called-up share capital (not paid)
Current
1 GBP2023-12-31
1 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
30,076 GBP2023-12-31
50,844 GBP2022-12-31
Other Debtors
Current
388,572 GBP2023-12-31
463,984 GBP2022-12-31
Prepayments/Accrued Income
Current
12,878 GBP2023-12-31
9,846 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
444,034 GBP2023-12-31
524,675 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
71,798 GBP2023-12-31
1,380,692 GBP2022-12-31
Trade Creditors/Trade Payables
Current
77,019 GBP2023-12-31
42,286 GBP2022-12-31
Corporation Tax Payable
Current
11,144 GBP2023-12-31
4,463 GBP2022-12-31
Other Taxation & Social Security Payable
Current
137,364 GBP2023-12-31
152,829 GBP2022-12-31
Other Creditors
Current
203,223 GBP2023-12-31
159,436 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
137,790 GBP2023-12-31
88,470 GBP2022-12-31
Creditors
Current
638,338 GBP2023-12-31
1,828,176 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,659,138 GBP2023-12-31
0 GBP2022-12-31
Bank Borrowings
1,730,936 GBP2023-12-31
1,380,692 GBP2022-12-31
Total Borrowings
Current
71,798 GBP2023-12-31
1,380,692 GBP2022-12-31
Non-current
1,659,138 GBP2023-12-31
0 GBP2022-12-31