Cost of Sales
-5,280,737 GBP2022-07-01 ~ 2023-06-30
-4,393,597 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,024,626 GBP2022-07-01 ~ 2023-06-30
-1,733,643 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
262,645 GBP2022-07-01 ~ 2023-06-30
659,489 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
191,286 GBP2022-07-01 ~ 2023-06-30
720,111 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
Goodwill
34,947 GBP2023-06-30
73,013 GBP2022-06-30
Property, Plant & Equipment
3,378,422 GBP2023-06-30
3,301,644 GBP2022-06-30
Investment Property
6,069,785 GBP2023-06-30
6,152,040 GBP2022-06-30
Fixed Assets
9,483,154 GBP2023-06-30
9,526,697 GBP2022-06-30
Debtors
1,304,018 GBP2023-06-30
1,108,832 GBP2022-06-30
Cash at bank and in hand
501,510 GBP2023-06-30
1,018,123 GBP2022-06-30
Current Assets
1,894,970 GBP2023-06-30
2,212,455 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,014,038 GBP2023-06-30
-2,041,460 GBP2022-06-30
Net Current Assets/Liabilities
-119,068 GBP2023-06-30
170,995 GBP2022-06-30
Total Assets Less Current Liabilities
9,364,086 GBP2023-06-30
9,697,692 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-2,916,274 GBP2023-06-30
-3,348,456 GBP2022-06-30
Net Assets/Liabilities
5,852,190 GBP2023-06-30
5,814,004 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Retained earnings (accumulated losses)
5,852,090 GBP2023-06-30
5,813,904 GBP2022-06-30
5,141,510 GBP2021-06-30
Equity
5,852,190 GBP2023-06-30
5,814,004 GBP2022-06-30
5,141,610 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
191,286 GBP2022-07-01 ~ 2023-06-30
720,111 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-4,000 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
12,500 GBP2022-07-01 ~ 2023-06-30
9,010 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1702022-07-01 ~ 2023-06-30
1702021-07-01 ~ 2022-06-30
Wages/Salaries
1,992,578 GBP2022-07-01 ~ 2023-06-30
1,733,707 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,533 GBP2022-07-01 ~ 2023-06-30
21,079 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,125,808 GBP2022-07-01 ~ 2023-06-30
1,845,526 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
115,316 GBP2022-07-01 ~ 2023-06-30
-166,362 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Goodwill
445,500 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
410,553 GBP2023-06-30
372,487 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
38,066 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,824,326 GBP2023-06-30
2,983,108 GBP2022-06-30
Improvements to leasehold property
524,299 GBP2023-06-30
393,179 GBP2022-06-30
Plant and equipment
1,772,409 GBP2023-06-30
1,491,141 GBP2022-06-30
Computers
74,016 GBP2023-06-30
54,245 GBP2022-06-30
Motor vehicles
177,591 GBP2023-06-30
188,445 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
5,372,641 GBP2023-06-30
5,110,118 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-07-01 ~ 2023-06-30
Computers
0 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-36,304 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-195,086 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
257,479 GBP2023-06-30
226,125 GBP2022-06-30
Improvements to leasehold property
326,432 GBP2023-06-30
307,673 GBP2022-06-30
Plant and equipment
1,232,400 GBP2023-06-30
1,101,130 GBP2022-06-30
Computers
55,512 GBP2023-06-30
49,615 GBP2022-06-30
Motor vehicles
122,396 GBP2023-06-30
123,931 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,994,219 GBP2023-06-30
1,808,474 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
38,159 GBP2022-07-01 ~ 2023-06-30
Improvements to leasehold property
18,759 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
131,270 GBP2022-07-01 ~ 2023-06-30
Computers
5,897 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
25,357 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,442 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-07-01 ~ 2023-06-30
Computers
0 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-26,892 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-33,697 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,566,847 GBP2023-06-30
2,756,983 GBP2022-06-30
Improvements to leasehold property
197,867 GBP2023-06-30
85,506 GBP2022-06-30
Plant and equipment
540,009 GBP2023-06-30
390,011 GBP2022-06-30
Computers
18,504 GBP2023-06-30
4,630 GBP2022-06-30
Motor vehicles
55,195 GBP2023-06-30
64,514 GBP2022-06-30
Investment Property - Fair Value Model
6,069,785 GBP2023-06-30
6,152,040 GBP2022-06-30
Disposals of Investment Property - Fair Value Model
-275,000 GBP2022-07-01 ~ 2023-06-30
Finished Goods/Goods for Resale
89,442 GBP2023-06-30
85,500 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
110,528 GBP2023-06-30
101,537 GBP2022-06-30
Other Debtors
Current
781,507 GBP2023-06-30
787,511 GBP2022-06-30
Prepayments/Accrued Income
Current
411,983 GBP2023-06-30
219,784 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
1,304,018 GBP2023-06-30
1,108,832 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
422,467 GBP2023-06-30
444,984 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
31,710 GBP2023-06-30
36,305 GBP2022-06-30
Trade Creditors/Trade Payables
Current
665,381 GBP2023-06-30
599,237 GBP2022-06-30
Corporation Tax Payable
Current
10,387 GBP2023-06-30
97,419 GBP2022-06-30
Other Taxation & Social Security Payable
Current
195,513 GBP2023-06-30
193,234 GBP2022-06-30
Other Creditors
Current
610,882 GBP2023-06-30
613,883 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
77,698 GBP2023-06-30
56,398 GBP2022-06-30
Creditors
Current
2,014,038 GBP2023-06-30
2,041,460 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
2,871,429 GBP2023-06-30
3,282,295 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
44,845 GBP2023-06-30
66,161 GBP2022-06-30
Creditors
Non-current
2,916,274 GBP2023-06-30
3,348,456 GBP2022-06-30
Bank Borrowings
3,293,896 GBP2023-06-30
3,727,279 GBP2022-06-30
Total Borrowings
Current
422,467 GBP2023-06-30
444,984 GBP2022-06-30
Non-current
2,871,429 GBP2023-06-30
3,282,295 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
31,710 GBP2023-06-30
36,305 GBP2022-06-30
Minimum gross finance lease payments owing
76,555 GBP2023-06-30
102,466 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
72,000 GBP2023-06-30
72,000 GBP2022-06-30