Cost of Sales
-3,415,957 GBP2022-12-01 ~ 2023-11-30
-2,711,493 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-1,420,862 GBP2022-12-01 ~ 2023-11-30
-1,205,772 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
6,621 GBP2022-12-01 ~ 2023-11-30
1,015 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
321,667 GBP2022-12-01 ~ 2023-11-30
413 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
135,681 GBP2022-12-01 ~ 2023-11-30
-23,155 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
135,681 GBP2022-12-01 ~ 2023-11-30
-23,155 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
6,896,553 GBP2023-11-30
7,146,534 GBP2022-11-30
Fixed Assets - Investments
71,629 GBP2023-11-30
71,629 GBP2022-11-30
Fixed Assets
6,968,182 GBP2023-11-30
7,218,163 GBP2022-11-30
Debtors
142,520 GBP2023-11-30
128,638 GBP2022-11-30
Cash at bank and in hand
442,931 GBP2023-11-30
707,701 GBP2022-11-30
Current Assets
673,133 GBP2023-11-30
923,098 GBP2022-11-30
Creditors
Current, Amounts falling due within one year
-1,532,780 GBP2023-11-30
-1,419,385 GBP2022-11-30
Net Current Assets/Liabilities
-859,647 GBP2023-11-30
-496,287 GBP2022-11-30
Total Assets Less Current Liabilities
6,108,535 GBP2023-11-30
6,721,876 GBP2022-11-30
Creditors
Non-current, Amounts falling due after one year
-1,627,410 GBP2023-11-30
-2,274,114 GBP2022-11-30
Net Assets/Liabilities
3,672,663 GBP2023-11-30
3,816,982 GBP2022-11-30
Equity
Called up share capital
40,000 GBP2023-11-30
40,000 GBP2022-11-30
40,000 GBP2021-11-30
Revaluation reserve
2,456,276 GBP2023-11-30
2,456,276 GBP2022-11-30
2,456,276 GBP2021-11-30
Retained earnings (accumulated losses)
1,176,387 GBP2023-11-30
1,320,706 GBP2022-11-30
1,563,861 GBP2021-11-30
Equity
3,672,663 GBP2023-11-30
3,816,982 GBP2022-11-30
Profit/Loss
Retained earnings (accumulated losses)
135,681 GBP2022-12-01 ~ 2023-11-30
-23,155 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-220,000 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
-280,000 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
9,215 GBP2022-12-01 ~ 2023-11-30
9,766 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
832022-12-01 ~ 2023-11-30
722021-12-01 ~ 2022-11-30
Wages/Salaries
1,772,973 GBP2022-12-01 ~ 2023-11-30
1,470,566 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,647 GBP2022-12-01 ~ 2023-11-30
21,923 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
1,943,582 GBP2022-12-01 ~ 2023-11-30
1,610,875 GBP2021-12-01 ~ 2022-11-30
Director Remuneration
49,920 GBP2022-12-01 ~ 2023-11-30
52,797 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,511 GBP2022-12-01 ~ 2023-11-30
23,568 GBP2021-12-01 ~ 2022-11-30
Intangible Assets - Gross Cost
Goodwill
113,629 GBP2022-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
113,629 GBP2022-11-30
Intangible Assets
Goodwill
0 GBP2023-11-30
0 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
7,502,244 GBP2023-11-30
7,502,244 GBP2022-11-30
Land and buildings, Under hire purchased contracts or finance leases
1,130,257 GBP2023-11-30
1,121,032 GBP2022-11-30
Furniture and fittings
561,944 GBP2023-11-30
511,569 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
9,194,445 GBP2023-11-30
9,134,845 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
939,720 GBP2023-11-30
789,832 GBP2022-11-30
Land and buildings, Under hire purchased contracts or finance leases
949,121 GBP2023-11-30
840,937 GBP2022-11-30
Furniture and fittings
409,051 GBP2023-11-30
357,542 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,297,892 GBP2023-11-30
1,988,311 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
149,888 GBP2022-12-01 ~ 2023-11-30
Land and buildings, Under hire purchased contracts or finance leases
108,184 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings
51,509 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
309,581 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
6,562,524 GBP2023-11-30
6,712,412 GBP2022-11-30
Land and buildings, Under hire purchased contracts or finance leases
181,136 GBP2023-11-30
280,095 GBP2022-11-30
Furniture and fittings
152,893 GBP2023-11-30
154,027 GBP2022-11-30
Amounts invested in assets
Non-current
71,629 GBP2023-11-30
71,629 GBP2022-11-30
Finished Goods/Goods for Resale
87,682 GBP2023-11-30
86,759 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
3,793 GBP2023-11-30
4,737 GBP2022-11-30
Amount of corporation tax that is recoverable
Current
16,016 GBP2023-11-30
16,016 GBP2022-11-30
Other Debtors
Current
18,348 GBP2023-11-30
6,600 GBP2022-11-30
Prepayments/Accrued Income
Current
104,363 GBP2023-11-30
101,285 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
142,520 GBP2023-11-30
128,638 GBP2022-11-30
Bank Borrowings/Overdrafts
Current
318,000 GBP2023-11-30
289,345 GBP2022-11-30
Trade Creditors/Trade Payables
Current
224,402 GBP2023-11-30
167,686 GBP2022-11-30
Amounts owed to group undertakings
Current
710,563 GBP2023-11-30
705,214 GBP2022-11-30
Corporation Tax Payable
Current
8,304 GBP2023-11-30
0 GBP2022-11-30
Other Taxation & Social Security Payable
Current
205,748 GBP2023-11-30
180,873 GBP2022-11-30
Other Creditors
Current
14,941 GBP2023-11-30
35,787 GBP2022-11-30
Accrued Liabilities/Deferred Income
Current
50,822 GBP2023-11-30
40,480 GBP2022-11-30
Creditors
Current
1,532,780 GBP2023-11-30
1,419,385 GBP2022-11-30
Bank Borrowings/Overdrafts
Non-current
1,627,410 GBP2023-11-30
2,274,114 GBP2022-11-30
Bank Borrowings
1,945,410 GBP2023-11-30
2,563,459 GBP2022-11-30
Total Borrowings
Current
318,000 GBP2023-11-30
289,345 GBP2022-11-30
Non-current
1,627,410 GBP2023-11-30
2,274,114 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2023-11-30
Par Value of Share
Class 1 ordinary share
1 GBP2022-12-01 ~ 2023-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
134,290 GBP2023-11-30
134,290 GBP2022-11-30
Between two and five year
450,093 GBP2023-11-30
463,656 GBP2022-11-30
More than five year
1,122,134 GBP2023-11-30
1,232,961 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,706,517 GBP2023-11-30
1,830,907 GBP2022-11-30