Cost of Sales
-3,004,550 GBP2024-01-01 ~ 2024-12-31
-2,709,477 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-854,057 GBP2024-01-01 ~ 2024-12-31
-640,147 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,390 GBP2024-01-01 ~ 2024-12-31
6,397 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
491,698 GBP2024-01-01 ~ 2024-12-31
283,309 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
345,661 GBP2024-01-01 ~ 2024-12-31
206,067 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
345,661 GBP2024-01-01 ~ 2024-12-31
206,067 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,725,376 GBP2024-12-31
4,750,134 GBP2023-12-31
Debtors
907,297 GBP2024-12-31
444,034 GBP2023-12-31
Cash at bank and in hand
895,455 GBP2024-12-31
960,000 GBP2023-12-31
Current Assets
1,831,956 GBP2024-12-31
1,429,234 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-638,338 GBP2023-12-31
Net Current Assets/Liabilities
1,010,613 GBP2024-12-31
790,896 GBP2023-12-31
Total Assets Less Current Liabilities
5,735,989 GBP2024-12-31
5,540,746 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,589,079 GBP2024-12-31
-1,659,138 GBP2023-12-31
Net Assets/Liabilities
3,688,197 GBP2024-12-31
3,400,282 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Revaluation reserve
1,413,870 GBP2024-12-31
1,426,818 GBP2023-12-31
1,439,087 GBP2022-12-31
Retained earnings (accumulated losses)
2,274,326 GBP2024-12-31
1,973,463 GBP2023-12-31
1,755,127 GBP2022-12-31
Equity
3,688,197 GBP2024-12-31
3,400,282 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
345,661 GBP2024-01-01 ~ 2024-12-31
206,067 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-57,746 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
992024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Wages/Salaries
1,517,639 GBP2024-01-01 ~ 2024-12-31
1,387,270 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,840 GBP2024-01-01 ~ 2024-12-31
21,837 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,650,496 GBP2024-01-01 ~ 2024-12-31
1,512,922 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
250,248 GBP2024-01-01 ~ 2024-12-31
286,875 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,613 GBP2024-01-01 ~ 2024-12-31
66,098 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,360,236 GBP2023-12-31
Furniture and fittings
529,895 GBP2024-12-31
486,654 GBP2023-12-31
Motor vehicles
154,421 GBP2024-12-31
166,723 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,053,800 GBP2024-12-31
5,013,613 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-475,259 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-475,259 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,369,484 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
64,779 GBP2023-12-31
Furniture and fittings
187,286 GBP2024-12-31
139,835 GBP2023-12-31
Motor vehicles
59,028 GBP2024-12-31
58,865 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
328,424 GBP2024-12-31
263,479 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
47,451 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
65,793 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
130,575 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-65,630 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-65,630 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
4,287,374 GBP2024-12-31
4,295,457 GBP2023-12-31
Furniture and fittings
342,609 GBP2024-12-31
346,819 GBP2023-12-31
Motor vehicles
95,393 GBP2024-12-31
107,858 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
688 GBP2024-12-31
12,507 GBP2023-12-31
Called-up share capital (not paid)
Current
1 GBP2024-12-31
1 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
30,076 GBP2024-12-31
30,076 GBP2023-12-31
Other Debtors
Current
869,667 GBP2024-12-31
388,572 GBP2023-12-31
Prepayments/Accrued Income
Current
6,865 GBP2024-12-31
12,878 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
907,297 GBP2024-12-31
Current, Amounts falling due within one year
444,034 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
70,000 GBP2024-12-31
71,798 GBP2023-12-31
Trade Creditors/Trade Payables
Current
81,107 GBP2024-12-31
77,019 GBP2023-12-31
Corporation Tax Payable
Current
168,651 GBP2024-12-31
11,144 GBP2023-12-31
Other Taxation & Social Security Payable
Current
168,340 GBP2024-12-31
137,364 GBP2023-12-31
Other Creditors
Current
115,875 GBP2024-12-31
203,223 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
217,370 GBP2024-12-31
137,790 GBP2023-12-31
Creditors
Current
821,343 GBP2024-12-31
638,338 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,589,079 GBP2024-12-31
1,659,138 GBP2023-12-31
Bank Borrowings
1,659,079 GBP2024-12-31
1,730,936 GBP2023-12-31
Total Borrowings
Current
70,000 GBP2024-12-31
71,798 GBP2023-12-31
Non-current
1,589,079 GBP2024-12-31
1,659,138 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
1 shares2024-12-31
1 shares2023-12-31