Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
2,565,544 GBP2024-01-01 ~ 2024-12-31
2,207,475 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,757,493 GBP2024-01-01 ~ 2024-12-31
-1,571,018 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
808,051 GBP2024-01-01 ~ 2024-12-31
636,457 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-286,877 GBP2024-01-01 ~ 2024-12-31
-401,434 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
523,620 GBP2024-01-01 ~ 2024-12-31
247,611 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
508,553 GBP2024-01-01 ~ 2024-12-31
245,510 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
447,501 GBP2024-01-01 ~ 2024-12-31
186,207 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
447,501 GBP2024-01-01 ~ 2024-12-31
186,207 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,765,000 GBP2024-12-31
5,309,848 GBP2023-12-31
Total Inventories
2,078 GBP2024-12-31
1,826 GBP2023-12-31
Debtors
2,620,058 GBP2024-12-31
2,051,392 GBP2023-12-31
Cash at bank and in hand
18,024 GBP2024-12-31
111,358 GBP2023-12-31
Current Assets
2,640,160 GBP2024-12-31
2,164,576 GBP2023-12-31
Net Current Assets/Liabilities
2,074,038 GBP2024-12-31
1,578,089 GBP2023-12-31
Total Assets Less Current Liabilities
6,839,038 GBP2024-12-31
6,887,937 GBP2023-12-31
Net Assets/Liabilities
6,800,270 GBP2024-12-31
6,832,335 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
3,814,229 GBP2024-12-31
3,814,229 GBP2023-12-31
3,814,229 GBP2022-12-31
Retained earnings (accumulated losses)
2,568,471 GBP2024-12-31
2,120,970 GBP2023-12-31
1,934,763 GBP2022-12-31
Equity
6,800,270 GBP2024-12-31
6,832,335 GBP2023-12-31
6,646,128 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
447,501 GBP2024-01-01 ~ 2024-12-31
186,207 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,514,731 GBP2024-01-01 ~ 2024-12-31
1,361,679 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
111,809 GBP2024-01-01 ~ 2024-12-31
20,858 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,503 GBP2024-01-01 ~ 2024-12-31
93,626 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,651,043 GBP2024-01-01 ~ 2024-12-31
1,476,163 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
69,990 GBP2024-01-01 ~ 2024-12-31
19,731 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
77,886 GBP2024-01-01 ~ 2024-12-31
15,707 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
127,138 GBP2024-01-01 ~ 2024-12-31
61,378 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,583,630 GBP2024-12-31
5,063,196 GBP2023-12-31
Furniture and fittings
366,375 GBP2024-12-31
361,667 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,950,005 GBP2024-12-31
5,424,863 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-479,566 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-479,566 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
185,005 GBP2024-12-31
115,015 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
185,005 GBP2024-12-31
115,015 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
69,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,583,630 GBP2024-12-31
5,063,196 GBP2023-12-31
Furniture and fittings
181,370 GBP2024-12-31
246,652 GBP2023-12-31
Merchandise
2,078 GBP2024-12-31
1,826 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
140,607 GBP2024-12-31
114,091 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,368,919 GBP2024-12-31
1,863,445 GBP2023-12-31
Prepayments/Accrued Income
Current
10,532 GBP2024-12-31
73,856 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,620,058 GBP2024-12-31
Current, Amounts falling due within one year
2,051,392 GBP2023-12-31
Trade Creditors/Trade Payables
Current
82,487 GBP2024-12-31
42,305 GBP2023-12-31
Amounts owed to group undertakings
Current
73,789 GBP2024-12-31
13,789 GBP2023-12-31
Corporation Tax Payable
Current
77,830 GBP2024-12-31
15,651 GBP2023-12-31
Other Taxation & Social Security Payable
Current
23,560 GBP2024-12-31
23,298 GBP2023-12-31
Other Creditors
Current
74 GBP2024-12-31
166,846 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
228,382 GBP2024-12-31
264,598 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,770 GBP2024-12-31
31,075 GBP2023-12-31
Between one and five year
21,928 GBP2024-12-31
All periods
30,698 GBP2024-12-31
31,075 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
38,768 GBP2024-12-31
55,602 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
38,768 GBP2024-12-31
55,602 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31