Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-10-31
Turnover/Revenue
7,003,280 GBP2024-01-01 ~ 2024-10-31
8,389,929 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,045,173 GBP2024-01-01 ~ 2024-10-31
-5,000,885 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,958,107 GBP2024-01-01 ~ 2024-10-31
3,389,044 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,693,337 GBP2024-01-01 ~ 2024-10-31
-2,721,861 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
264,770 GBP2024-01-01 ~ 2024-10-31
709,844 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,228 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-30,082 GBP2024-01-01 ~ 2024-10-31
-87,392 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
234,688 GBP2024-01-01 ~ 2024-10-31
659,680 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
170,333 GBP2024-01-01 ~ 2024-10-31
473,726 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
170,333 GBP2024-01-01 ~ 2024-10-31
473,726 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
9,803,630 GBP2024-10-31
9,745,596 GBP2023-12-31
Total Inventories
232,086 GBP2024-10-31
184,465 GBP2023-12-31
Debtors
Current
269,341 GBP2024-10-31
169,294 GBP2023-12-31
Cash at bank and in hand
996,762 GBP2024-10-31
2,257,796 GBP2023-12-31
Current Assets
1,498,189 GBP2024-10-31
2,611,555 GBP2023-12-31
Net Current Assets/Liabilities
-442,604 GBP2024-10-31
260,323 GBP2023-12-31
Total Assets Less Current Liabilities
9,361,026 GBP2024-10-31
10,005,919 GBP2023-12-31
Creditors
Non-current
-778,868 GBP2023-12-31
Net Assets/Liabilities
9,086,410 GBP2024-10-31
8,916,077 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-10-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Revaluation reserve
202,591 GBP2024-10-31
202,591 GBP2023-12-31
209,577 GBP2022-12-31
Retained earnings (accumulated losses)
7,883,819 GBP2024-10-31
7,713,486 GBP2023-12-31
7,232,774 GBP2022-12-31
Equity
9,086,410 GBP2024-10-31
8,916,077 GBP2023-12-31
8,442,351 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
170,333 GBP2024-01-01 ~ 2024-10-31
480,712 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,663,928 GBP2024-01-01 ~ 2024-10-31
2,959,850 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
182,528 GBP2024-01-01 ~ 2024-10-31
40,184 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
155,384 GBP2024-01-01 ~ 2024-10-31
49,027 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,001,840 GBP2024-01-01 ~ 2024-10-31
3,049,061 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2052024-01-01 ~ 2024-10-31
1862023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
656,856 GBP2024-01-01 ~ 2024-10-31
778,091 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-10-31
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
84,155 GBP2024-01-01 ~ 2024-10-31
90,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
58,672 GBP2024-01-01 ~ 2024-10-31
155,163 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
12,379,590 GBP2024-10-31
12,366,010 GBP2023-12-31
Plant and equipment
1,776,155 GBP2024-10-31
1,496,411 GBP2023-12-31
Furniture and fittings
6,753,629 GBP2024-10-31
6,447,164 GBP2023-12-31
Motor vehicles
7,042 GBP2024-10-31
7,042 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
20,916,416 GBP2024-10-31
20,316,627 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-133,654 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-133,654 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
4,973,072 GBP2024-10-31
4,766,869 GBP2023-12-31
Plant and equipment
1,044,094 GBP2024-10-31
1,088,410 GBP2023-12-31
Furniture and fittings
5,093,030 GBP2024-10-31
4,713,798 GBP2023-12-31
Motor vehicles
2,590 GBP2024-10-31
1,954 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,112,786 GBP2024-10-31
10,571,031 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
206,203 GBP2024-01-01 ~ 2024-10-31
Plant and equipment
70,785 GBP2024-01-01 ~ 2024-10-31
Furniture and fittings
379,232 GBP2024-01-01 ~ 2024-10-31
Motor vehicles
636 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
656,856 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-115,101 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-115,101 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment
Land and buildings
7,406,518 GBP2024-10-31
7,599,141 GBP2023-12-31
Plant and equipment
732,061 GBP2024-10-31
408,001 GBP2023-12-31
Furniture and fittings
1,660,599 GBP2024-10-31
1,733,366 GBP2023-12-31
Motor vehicles
4,452 GBP2024-10-31
5,088 GBP2023-12-31
Merchandise
232,086 GBP2024-10-31
184,465 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
19,525 GBP2024-10-31
96,925 GBP2023-12-31
Prepayments/Accrued Income
Current
42,810 GBP2024-10-31
72,369 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
269,341 GBP2024-10-31
Current, Amounts falling due within one year
169,294 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
242,904 GBP2023-12-31
Trade Creditors/Trade Payables
Current
483,365 GBP2024-10-31
504,440 GBP2023-12-31
Amounts owed to group undertakings
Current
19,000 GBP2024-10-31
Corporation Tax Payable
Current
83,783 GBP2024-10-31
89,838 GBP2023-12-31
Other Taxation & Social Security Payable
Current
177,493 GBP2024-10-31
138,005 GBP2023-12-31
Other Creditors
Current
1,099,293 GBP2024-10-31
1,073,770 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
77,859 GBP2024-10-31
302,275 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
778,868 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
242,904 GBP2023-12-31
Non-current, Between one and two years
778,868 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
201,062 GBP2024-10-31
220,862 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-10-31
Profit/Loss
Retained earnings (accumulated losses)
170,333 GBP2024-01-01 ~ 2024-10-31