Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,139,405 GBP2023-12-31
5,321,730 GBP2022-12-31
Fixed Assets - Investments
1,152,401 GBP2023-12-31
1,152,401 GBP2022-12-31
Fixed Assets
6,291,806 GBP2023-12-31
6,474,131 GBP2022-12-31
Total Inventories
70,307 GBP2023-12-31
90,572 GBP2022-12-31
Debtors
556,792 GBP2023-12-31
391,507 GBP2022-12-31
Cash at bank and in hand
55,417 GBP2023-12-31
385,002 GBP2022-12-31
Current Assets
682,516 GBP2023-12-31
867,081 GBP2022-12-31
Creditors
Current
2,108,105 GBP2023-12-31
1,981,393 GBP2022-12-31
Net Current Assets/Liabilities
-1,425,589 GBP2023-12-31
-1,114,312 GBP2022-12-31
Total Assets Less Current Liabilities
4,866,217 GBP2023-12-31
5,359,819 GBP2022-12-31
Net Assets/Liabilities
1,723,988 GBP2023-12-31
1,946,208 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Revaluation reserve
1,666,293 GBP2023-12-31
1,915,768 GBP2022-12-31
1,974,768 GBP2021-12-31
Capital redemption reserve
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
57,692 GBP2023-12-31
30,437 GBP2022-12-31
-90,166 GBP2021-12-31
Equity
1,723,988 GBP2023-12-31
1,946,208 GBP2022-12-31
1,884,605 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
27,255 GBP2023-01-01 ~ 2023-12-31
120,603 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-222,220 GBP2023-01-01 ~ 2023-12-31
61,603 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1062023-01-01 ~ 2023-12-31
1042022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
190,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
190,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,457,911 GBP2023-12-31
4,705,512 GBP2022-12-31
Plant and equipment
649,346 GBP2023-12-31
633,537 GBP2022-12-31
Furniture and fittings
1,025,904 GBP2023-12-31
1,003,530 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-249,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
462,421 GBP2023-12-31
441,747 GBP2022-12-31
Furniture and fittings
637,910 GBP2023-12-31
594,800 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
20,674 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
43,110 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,457,911 GBP2023-12-31
4,705,512 GBP2022-12-31
Plant and equipment
186,925 GBP2023-12-31
191,790 GBP2022-12-31
Furniture and fittings
387,994 GBP2023-12-31
408,730 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
135,309 GBP2023-12-31
17,798 GBP2022-12-31
Computers
22,059 GBP2023-12-31
20,449 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,290,529 GBP2023-12-31
6,380,826 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-249,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
34,182 GBP2023-12-31
7,120 GBP2022-12-31
Computers
16,611 GBP2023-12-31
15,429 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,151,124 GBP2023-12-31
1,059,096 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
27,062 GBP2023-01-01 ~ 2023-12-31
Computers
1,182 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
92,028 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
101,127 GBP2023-12-31
10,678 GBP2022-12-31
Computers
5,448 GBP2023-12-31
5,020 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,152,401 GBP2022-12-31
Investments in Group Undertakings
1,152,401 GBP2023-12-31
1,152,401 GBP2022-12-31
Merchandise
70,307 GBP2023-12-31
90,572 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,891 GBP2023-12-31
470 GBP2022-12-31
Other Debtors
Current
279,523 GBP2023-12-31
135,095 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
31,590 GBP2023-12-31
Prepayments
Current
11,020 GBP2023-12-31
2,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
556,792 GBP2023-12-31
391,507 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
417,750 GBP2023-12-31
415,472 GBP2022-12-31
Other Remaining Borrowings
Current
86,300 GBP2023-12-31
86,300 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,945 GBP2023-12-31
3,229 GBP2022-12-31
Trade Creditors/Trade Payables
Current
251,436 GBP2023-12-31
282,878 GBP2022-12-31
Amounts owed to group undertakings
Current
1,042,771 GBP2023-12-31
872,737 GBP2022-12-31
Corporation Tax Payable
Current
63,408 GBP2022-12-31
Other Taxation & Social Security Payable
Current
34,217 GBP2023-12-31
26,223 GBP2022-12-31
Other Creditors
Current
92,822 GBP2023-12-31
79,079 GBP2022-12-31
Accrued Liabilities
Current
105,994 GBP2023-12-31
92,956 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,174,527 GBP2023-12-31
2,474,354 GBP2022-12-31
Other Remaining Borrowings
Non-current
591,066 GBP2023-12-31
649,316 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
89,386 GBP2023-12-31
2,691 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
195,282 GBP2023-12-31
244,945 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
504,050 GBP2023-12-31
501,772 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
195,101 GBP2023-12-31
249,827 GBP2022-12-31
Non-current, Between two and five year
1,979,426 GBP2023-12-31
2,224,527 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
89,386 GBP2023-12-31
2,691 GBP2022-12-31
hire purchase agreements
103,331 GBP2023-12-31
5,920 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,676 GBP2023-12-31
77,676 GBP2022-12-31
Between one and five year
310,705 GBP2023-12-31
310,705 GBP2022-12-31
More than five year
97,095 GBP2023-12-31
174,772 GBP2022-12-31
All periods
485,476 GBP2023-12-31
563,153 GBP2022-12-31
Bank Overdrafts
Secured
222,468 GBP2023-12-31
170,527 GBP2022-12-31
Bank Borrowings
Secured
2,369,809 GBP2023-12-31
2,719,299 GBP2022-12-31
Total Borrowings
Secured
3,269,643 GBP2023-12-31
3,625,442 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
287,250 GBP2023-12-31
287,250 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
27,255 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
27,255 GBP2023-01-01 ~ 2023-12-31