(expand)Intangible Assets
320,637 GBP2024-12-31
361,414 GBP2023-12-31
Property, Plant & Equipment
32,161,784 GBP2024-12-31
32,457,723 GBP2023-12-31
Fixed Assets - Investments
300 GBP2023-12-31
Fixed Assets
32,482,421 GBP2024-12-31
32,819,437 GBP2023-12-31
Total Inventories
1,223,539 GBP2024-12-31
1,670,838 GBP2023-12-31
Debtors
832,896 GBP2024-12-31
724,334 GBP2023-12-31
Cash at bank and in hand
2,911,767 GBP2024-12-31
4,584,816 GBP2023-12-31
Current Assets
4,968,202 GBP2024-12-31
6,979,988 GBP2023-12-31
Creditors
Current
3,716,684 GBP2024-12-31
4,117,234 GBP2023-12-31
Net Current Assets/Liabilities
1,251,518 GBP2024-12-31
2,862,754 GBP2023-12-31
Total Assets Less Current Liabilities
33,733,939 GBP2024-12-31
35,682,191 GBP2023-12-31
Net Assets/Liabilities
113,176 GBP2024-12-31
1,829,698 GBP2023-12-31
Equity
Called up share capital
1,124 GBP2024-12-31
1,124 GBP2023-12-31
1,124 GBP2022-12-31
Share premium
87,502 GBP2024-12-31
87,502 GBP2023-12-31
87,502 GBP2022-12-31
Retained earnings (accumulated losses)
-21,457 GBP2024-12-31
1,714,879 GBP2023-12-31
2,591,005 GBP2022-12-31
Equity
113,176 GBP2024-12-31
1,829,698 GBP2023-12-31
2,683,614 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,711,536 GBP2024-01-01 ~ 2024-12-31
-876,126 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-24,800 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-24,800 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-711,219 GBP2022-12-31
Wages/Salaries
4,325,690 GBP2024-01-01 ~ 2024-12-31
4,926,451 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
320,886 GBP2024-01-01 ~ 2024-12-31
270,887 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,056 GBP2024-01-01 ~ 2024-12-31
42,816 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,703,632 GBP2024-01-01 ~ 2024-12-31
5,240,154 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1772024-01-01 ~ 2024-12-31
1982023-01-01 ~ 2023-12-31
Director Remuneration
432,977 GBP2024-01-01 ~ 2024-12-31
411,606 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,748,470 GBP2024-01-01 ~ 2024-12-31
2,020,529 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,750 GBP2024-01-01 ~ 2024-12-31
23,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-487,965 GBP2024-01-01 ~ 2024-12-31
56,143 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
679,994 GBP2024-12-31
679,994 GBP2023-12-31
Computer software
41,358 GBP2024-12-31
10,000 GBP2023-12-31
Intangible Assets - Gross Cost
721,352 GBP2024-12-31
689,994 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
396,579 GBP2024-12-31
328,580 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
400,715 GBP2024-12-31
328,580 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
67,999 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
72,135 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
283,415 GBP2024-12-31
351,414 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
24,738,213 GBP2024-12-31
23,612,974 GBP2023-12-31
Plant and equipment
2,415,619 GBP2024-12-31
2,557,029 GBP2023-12-31
Furniture and fittings
15,218,510 GBP2024-12-31
14,917,389 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-18,419 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
39,260 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-974,044 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,203,034 GBP2024-12-31
965,036 GBP2023-12-31
Plant and equipment
1,089,945 GBP2024-12-31
1,032,728 GBP2023-12-31
Furniture and fittings
8,115,209 GBP2024-12-31
6,864,678 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
290,470 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
195,952 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,228,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-892 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
10,825 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-178,851 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
23,535,179 GBP2024-12-31
22,647,938 GBP2023-12-31
Plant and equipment
1,325,674 GBP2024-12-31
1,524,301 GBP2023-12-31
Furniture and fittings
7,103,301 GBP2024-12-31
8,052,711 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
246,959 GBP2024-12-31
245,804 GBP2023-12-31
Computers
294,946 GBP2024-12-31
286,763 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
42,914,247 GBP2024-12-31
41,619,959 GBP2023-12-31
Property, Plant & Equipment - Disposals
-953,203 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
181,933 GBP2024-12-31
159,678 GBP2023-12-31
Computers
162,342 GBP2024-12-31
140,116 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,752,463 GBP2024-12-31
9,162,236 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
22,255 GBP2024-01-01 ~ 2024-12-31
Computers
22,226 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,759,145 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-168,918 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
65,026 GBP2024-12-31
86,126 GBP2023-12-31
Computers
132,604 GBP2024-12-31
146,647 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
300 GBP2023-12-31
Investments in Group Undertakings
300 GBP2023-12-31
Merchandise
1,223,539 GBP2024-12-31
1,670,838 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
70,624 GBP2024-12-31
70,186 GBP2023-12-31
Other Debtors
Current
42,801 GBP2024-12-31
19,733 GBP2023-12-31
Called-up share capital (not paid)
Current
87,626 GBP2024-12-31
87,626 GBP2023-12-31
Prepayments
Current
631,845 GBP2024-12-31
546,789 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
832,896 GBP2024-12-31
724,334 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
477,745 GBP2024-12-31
97,521 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
53,023 GBP2024-12-31
98,411 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,675,323 GBP2024-12-31
2,133,292 GBP2023-12-31
Amounts owed to group undertakings
Current
300 GBP2023-12-31
Other Taxation & Social Security Payable
Current
155,714 GBP2024-12-31
189,705 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
486,227 GBP2024-12-31
278,190 GBP2023-12-31
Accrued Liabilities
Current
835,742 GBP2024-12-31
1,261,047 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
8,315,653 GBP2024-12-31
6,792,926 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
8,954 GBP2024-12-31
62,943 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
477,745 GBP2024-12-31
97,521 GBP2023-12-31
Non-current, Between one and two years
477,273 GBP2023-12-31
Between two and five year, Non-current
7,837,908 GBP2024-12-31
6,315,653 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
53,023 GBP2024-12-31
Between one and five year, hire purchase agreements
8,954 GBP2024-12-31
hire purchase agreements
61,977 GBP2024-12-31
161,354 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,878 GBP2024-12-31
26,806 GBP2023-12-31
Between one and five year
63,598 GBP2024-12-31
10,137 GBP2023-12-31
All periods
144,476 GBP2024-12-31
36,943 GBP2023-12-31
Bank Borrowings
Secured
8,793,398 GBP2024-12-31
6,890,447 GBP2023-12-31
Total Borrowings
Secured
8,855,375 GBP2024-12-31
7,051,801 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,188,394 GBP2024-12-31
1,025,059 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,380,224 GBP2024-12-31
1,640,363 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,691,722 GBP2024-01-01 ~ 2024-12-31