Cost of Sales
-10,975,806 GBP2023-01-01 ~ 2023-12-31
-10,471,883 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,982,300 GBP2023-01-01 ~ 2023-12-31
-5,974,327 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-861,545 GBP2023-01-01 ~ 2023-12-31
-416,234 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
368,376 GBP2023-01-01 ~ 2023-12-31
751,132 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
163,189 GBP2023-01-01 ~ 2023-12-31
770,111 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
31,735,029 GBP2023-12-31
31,870,783 GBP2022-12-31
Debtors
7,192,366 GBP2023-12-31
6,470,902 GBP2022-12-31
Cash at bank and in hand
19,649 GBP2023-12-31
19,649 GBP2022-12-31
Current Assets
7,518,982 GBP2023-12-31
6,779,303 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,045,881 GBP2022-12-31
Net Current Assets/Liabilities
2,247,333 GBP2023-12-31
1,733,422 GBP2022-12-31
Total Assets Less Current Liabilities
33,982,362 GBP2023-12-31
33,604,205 GBP2022-12-31
Net Assets/Liabilities
19,922,532 GBP2023-12-31
19,759,343 GBP2022-12-31
Equity
Called up share capital
250,000 GBP2023-12-31
250,000 GBP2022-12-31
250,000 GBP2021-12-31
Revaluation reserve
5,942,967 GBP2023-12-31
5,942,967 GBP2022-12-31
5,942,967 GBP2021-12-31
Capital redemption reserve
1,300,000 GBP2023-12-31
1,300,000 GBP2022-12-31
1,300,000 GBP2021-12-31
Retained earnings (accumulated losses)
12,429,565 GBP2023-12-31
12,266,376 GBP2022-12-31
11,496,265 GBP2021-12-31
Equity
19,922,532 GBP2023-12-31
19,759,343 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
163,189 GBP2023-01-01 ~ 2023-12-31
770,111 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,500 GBP2023-01-01 ~ 2023-12-31
21,250 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
4152023-01-01 ~ 2023-12-31
3762022-01-01 ~ 2022-12-31
Wages/Salaries
6,866,758 GBP2023-01-01 ~ 2023-12-31
6,562,340 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,196 GBP2023-01-01 ~ 2023-12-31
129,689 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,530,468 GBP2023-01-01 ~ 2023-12-31
7,143,940 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
147,500 GBP2023-01-01 ~ 2023-12-31
228,333 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
80,665 GBP2023-01-01 ~ 2023-12-31
95,245 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
27,787,465 GBP2022-12-31
Furniture and fittings
5,641,407 GBP2023-12-31
4,742,671 GBP2022-12-31
Motor vehicles
161,291 GBP2023-12-31
84,133 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
39,929,571 GBP2023-12-31
38,953,677 GBP2022-12-31
Owned/Freehold, Land and buildings
27,787,465 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
6,339,408 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,156,123 GBP2022-12-31
Furniture and fittings
3,109,080 GBP2023-12-31
2,838,230 GBP2022-12-31
Motor vehicles
90,965 GBP2023-12-31
84,133 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,194,542 GBP2023-12-31
7,082,894 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
165,914 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
270,850 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,832 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,111,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,170,322 GBP2023-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
23,963,290 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
5,169,086 GBP2023-12-31
5,335,000 GBP2022-12-31
Furniture and fittings
2,532,327 GBP2023-12-31
1,904,441 GBP2022-12-31
Motor vehicles
70,326 GBP2023-12-31
0 GBP2022-12-31
Land and buildings, Owned/Freehold
24,631,342 GBP2022-12-31
Finished Goods/Goods for Resale
306,967 GBP2023-12-31
288,752 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
453,471 GBP2023-12-31
330,681 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,682,741 GBP2023-12-31
2,917,909 GBP2022-12-31
Other Debtors
Current
2,485,476 GBP2023-12-31
2,595,354 GBP2022-12-31
Prepayments/Accrued Income
Current
570,678 GBP2023-12-31
626,958 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
7,192,366 GBP2023-12-31
Current, Amounts falling due within one year
6,470,902 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,819,583 GBP2023-12-31
1,656,582 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
16,999 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
737,634 GBP2023-12-31
1,617,339 GBP2022-12-31
Corporation Tax Payable
Current
204,287 GBP2023-12-31
402,187 GBP2022-12-31
Other Taxation & Social Security Payable
Current
968,785 GBP2023-12-31
895,777 GBP2022-12-31
Other Creditors
Current
348,555 GBP2023-12-31
200,286 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
175,806 GBP2023-12-31
273,710 GBP2022-12-31
Creditors
Current
5,271,649 GBP2023-12-31
5,045,881 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
9,753,658 GBP2023-12-31
9,619,355 GBP2022-12-31
Bank Borrowings
10,581,858 GBP2023-12-31
10,397,558 GBP2022-12-31
Bank Overdrafts
1,991,383 GBP2023-12-31
878,379 GBP2022-12-31
Total Borrowings
12,573,241 GBP2023-12-31
11,275,937 GBP2022-12-31
Current
2,819,583 GBP2023-12-31
1,656,582 GBP2022-12-31
Non-current
9,753,658 GBP2023-12-31
9,619,355 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,000 GBP2023-12-31
115,000 GBP2022-12-31
Between two and five year
460,000 GBP2023-12-31
460,000 GBP2022-12-31
More than five year
8,395,000 GBP2023-12-31
8,510,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,970,000 GBP2023-12-31
9,085,000 GBP2022-12-31