Average Number of Employees
2292023-04-01 ~ 2024-03-31
1952022-04-01 ~ 2023-03-31
Turnover/Revenue
9,283,260 GBP2023-04-01 ~ 2024-03-31
7,303,876 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-3,078,217 GBP2023-04-01 ~ 2024-03-31
-2,238,145 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,205,043 GBP2023-04-01 ~ 2024-03-31
5,065,731 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-6,052,849 GBP2023-04-01 ~ 2024-03-31
-5,189,985 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-57,234 GBP2023-04-01 ~ 2024-03-31
643,128 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
5,183 GBP2023-04-01 ~ 2024-03-31
2,568 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-181,891 GBP2023-04-01 ~ 2024-03-31
553,017 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-127,741 GBP2023-04-01 ~ 2024-03-31
430,884 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
11,860,637 GBP2024-03-31
12,487,108 GBP2023-03-31
Investment Property
1,805,257 GBP2024-03-31
1,509,522 GBP2023-03-31
Fixed Assets
13,665,894 GBP2024-03-31
13,996,630 GBP2023-03-31
Total Inventories
192,195 GBP2024-03-31
165,524 GBP2023-03-31
Debtors
Current
346,841 GBP2024-03-31
181,688 GBP2023-03-31
Cash at bank and in hand
474,634 GBP2024-03-31
378,165 GBP2023-03-31
Current Assets
1,013,670 GBP2024-03-31
725,377 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,482,164 GBP2024-03-31
-1,078,009 GBP2023-03-31
Net Current Assets/Liabilities
-468,494 GBP2024-03-31
-352,632 GBP2023-03-31
Total Assets Less Current Liabilities
13,197,400 GBP2024-03-31
13,643,998 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-5,831,718 GBP2024-03-31
-5,029,279 GBP2023-03-31
Net Assets/Liabilities
6,398,383 GBP2024-03-31
7,526,124 GBP2023-03-31
Equity
Called up share capital
10 GBP2024-03-31
10 GBP2023-03-31
10 GBP2022-04-01
Revaluation reserve
5,899,309 GBP2024-03-31
6,130,511 GBP2023-03-31
6,259,510 GBP2022-04-01
Retained earnings (accumulated losses)
499,064 GBP2024-03-31
1,395,603 GBP2023-03-31
835,720 GBP2022-04-01
Equity
6,398,383 GBP2024-03-31
7,526,124 GBP2023-03-31
7,095,240 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
-127,741 GBP2023-04-01 ~ 2024-03-31
430,884 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,000,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
461,854 GBP2023-04-01 ~ 2024-03-31
455,306 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
474,634 GBP2024-03-31
378,165 GBP2023-03-31
705,851 GBP2022-04-01
Audit Fees/Expenses
17,850 GBP2023-04-01 ~ 2024-03-31
16,800 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,068,939 GBP2023-04-01 ~ 2024-03-31
2,468,492 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
165,360 GBP2023-04-01 ~ 2024-03-31
144,499 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,272,228 GBP2023-04-01 ~ 2024-03-31
2,645,563 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
19,849 GBP2023-04-01 ~ 2024-03-31
16,253 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-122,543 GBP2023-04-01 ~ 2024-03-31
63,881 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-45,473 GBP2023-04-01 ~ 2024-03-31
105,073 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
1,000,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Goodwill
20,000 GBP2024-03-31
20,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
20,000 GBP2024-03-31
20,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
12,919,311 GBP2024-03-31
13,263,172 GBP2023-03-31
Plant and equipment
3,560,596 GBP2024-03-31
3,477,582 GBP2023-03-31
Motor vehicles
331,749 GBP2024-03-31
336,903 GBP2023-03-31
Other
85,059 GBP2024-03-31
85,059 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
16,896,715 GBP2024-03-31
17,162,716 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-88,982 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-88,982 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-517,565 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,081,840 GBP2023-03-31
Motor vehicles
177,075 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,675,608 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
171,499 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
37,186 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
460,235 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
1,619 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
1,619 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-88,982 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-88,982 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,253,339 GBP2024-03-31
Motor vehicles
126,898 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,036,078 GBP2024-03-31
Property, Plant & Equipment
Buildings
10,263,470 GBP2024-03-31
10,846,479 GBP2023-03-31
Plant and equipment
1,307,257 GBP2024-03-31
1,395,742 GBP2023-03-31
Motor vehicles
204,851 GBP2024-03-31
159,828 GBP2023-03-31
Other
85,059 GBP2024-03-31
85,059 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
46,955 GBP2024-03-31
Under hire purchased contracts or finance leases
46,955 GBP2024-03-31
Finished Goods/Goods for Resale
192,195 GBP2024-03-31
165,524 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
197,085 GBP2024-03-31
98,376 GBP2023-03-31
Other Debtors
Current
63,232 GBP2024-03-31
31,220 GBP2023-03-31
Prepayments/Accrued Income
Current
86,236 GBP2024-03-31
51,804 GBP2023-03-31
Bank Borrowings
Current
171,828 GBP2024-03-31
116,064 GBP2023-03-31
Trade Creditors/Trade Payables
Current
524,723 GBP2024-03-31
444,213 GBP2023-03-31
Corporation Tax Payable
Current
67,146 GBP2024-03-31
26,703 GBP2023-03-31
Taxation/Social Security Payable
Current
286,186 GBP2024-03-31
259,273 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
12,738 GBP2024-03-31
Other Creditors
Current
78,810 GBP2024-03-31
57,875 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
340,733 GBP2024-03-31
173,881 GBP2023-03-31
Creditors
Current
1,482,164 GBP2024-03-31
1,078,009 GBP2023-03-31
Bank Borrowings
Non-current
1,555,661 GBP2024-03-31
1,743,367 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
24,414 GBP2024-03-31
Other Creditors
Non-current
4,251,643 GBP2024-03-31
3,285,912 GBP2023-03-31
Creditors
Non-current
5,831,718 GBP2024-03-31
5,029,279 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
171,828 GBP2024-03-31
116,064 GBP2023-03-31
Non-current, Between one and two years
1,555,661 GBP2024-03-31
119,000 GBP2023-03-31
Non-current, Between two and five year
1,624,367 GBP2023-03-31
Total Borrowings
1,727,489 GBP2024-03-31
1,859,431 GBP2023-03-31
Net Deferred Tax Liability/Asset
-967,299 GBP2024-03-31
-1,088,595 GBP2023-03-31
-977,696 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
121,296 GBP2023-04-01 ~ 2024-03-31
-110,899 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-427,381 GBP2024-03-31
-483,071 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2024-03-31
10 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31