Cost of Sales
-10,471,883 GBP2022-01-01 ~ 2022-12-31
-7,933,385 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,974,327 GBP2022-01-01 ~ 2022-12-31
-4,336,600 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-416,234 GBP2022-01-01 ~ 2022-12-31
-339,098 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
751,132 GBP2022-01-01 ~ 2022-12-31
1,397,610 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
770,111 GBP2022-01-01 ~ 2022-12-31
99,647 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
31,870,783 GBP2022-12-31
32,223,566 GBP2021-12-31
Debtors
6,470,902 GBP2022-12-31
4,914,436 GBP2021-12-31
Cash at bank and in hand
19,649 GBP2022-12-31
61,174 GBP2021-12-31
Current Assets
6,779,303 GBP2022-12-31
5,186,981 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-5,045,881 GBP2022-12-31
-14,031,953 GBP2021-12-31
Net Current Assets/Liabilities
1,733,422 GBP2022-12-31
-8,844,972 GBP2021-12-31
Total Assets Less Current Liabilities
33,604,205 GBP2022-12-31
23,378,594 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-9,619,355 GBP2022-12-31
0 GBP2021-12-31
Net Assets/Liabilities
19,759,343 GBP2022-12-31
18,989,232 GBP2021-12-31
Equity
Called up share capital
250,000 GBP2022-12-31
250,000 GBP2021-12-31
250,000 GBP2020-12-31
Revaluation reserve
5,942,967 GBP2022-12-31
5,942,967 GBP2021-12-31
6,067,967 GBP2020-12-31
Capital redemption reserve
1,300,000 GBP2022-12-31
1,300,000 GBP2021-12-31
1,300,000 GBP2020-12-31
Retained earnings (accumulated losses)
12,266,376 GBP2022-12-31
11,496,265 GBP2021-12-31
11,271,618 GBP2020-12-31
Equity
19,759,343 GBP2022-12-31
18,989,232 GBP2021-12-31
18,889,585 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
770,111 GBP2022-01-01 ~ 2022-12-31
99,647 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
21,250 GBP2022-01-01 ~ 2022-12-31
21,250 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
3762022-01-01 ~ 2022-12-31
2872021-01-01 ~ 2021-12-31
Wages/Salaries
6,562,340 GBP2022-01-01 ~ 2022-12-31
5,044,480 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,689 GBP2022-01-01 ~ 2022-12-31
99,350 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,143,940 GBP2022-01-01 ~ 2022-12-31
5,491,522 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
228,333 GBP2022-01-01 ~ 2022-12-31
225,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
95,245 GBP2022-01-01 ~ 2022-12-31
12,160 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
27,787,465 GBP2022-12-31
20,472,198 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
6,339,408 GBP2022-12-31
13,028,820 GBP2021-12-31
Furniture and fittings
4,742,671 GBP2022-12-31
4,602,932 GBP2021-12-31
Motor vehicles
84,133 GBP2022-12-31
84,133 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
38,953,677 GBP2022-12-31
38,188,083 GBP2021-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,156,123 GBP2022-12-31
2,092,752 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,004,408 GBP2022-12-31
1,197,522 GBP2021-12-31
Furniture and fittings
2,838,230 GBP2022-12-31
2,590,110 GBP2021-12-31
Motor vehicles
84,133 GBP2022-12-31
84,133 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,082,894 GBP2022-12-31
5,964,517 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
596,004 GBP2022-01-01 ~ 2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
274,253 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
248,120 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,118,377 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
24,631,342 GBP2022-12-31
18,379,446 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
5,335,000 GBP2022-12-31
11,831,298 GBP2021-12-31
Furniture and fittings
1,904,441 GBP2022-12-31
2,012,822 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
0 GBP2021-12-31
Finished Goods/Goods for Resale
288,752 GBP2022-12-31
211,371 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
330,681 GBP2022-12-31
231,322 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
2,917,909 GBP2022-12-31
2,087,333 GBP2021-12-31
Other Debtors
Current
2,595,354 GBP2022-12-31
2,146,208 GBP2021-12-31
Prepayments/Accrued Income
Current
626,958 GBP2022-12-31
449,573 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
6,470,902 GBP2022-12-31
4,914,436 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
1,656,582 GBP2022-12-31
11,248,852 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,617,339 GBP2022-12-31
897,116 GBP2021-12-31
Corporation Tax Payable
Current
402,187 GBP2022-12-31
219,611 GBP2021-12-31
Other Taxation & Social Security Payable
Current
895,777 GBP2022-12-31
1,270,978 GBP2021-12-31
Other Creditors
Current
200,286 GBP2022-12-31
88,227 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
273,710 GBP2022-12-31
307,169 GBP2021-12-31
Creditors
Current
5,045,881 GBP2022-12-31
14,031,953 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
9,619,355 GBP2022-12-31
0 GBP2021-12-31
Bank Borrowings
10,397,558 GBP2022-12-31
11,175,758 GBP2021-12-31
Bank Overdrafts
878,379 GBP2022-12-31
73,094 GBP2021-12-31
Total Borrowings
11,275,937 GBP2022-12-31
11,248,852 GBP2021-12-31
Current
1,656,582 GBP2022-12-31
11,248,852 GBP2021-12-31
Non-current
9,619,355 GBP2022-12-31
0 GBP2021-12-31