Average Number of Employees
1972023-01-01 ~ 2023-12-31
1952022-01-01 ~ 2022-12-31
Turnover/Revenue
11,632,442 GBP2023-01-01 ~ 2023-12-31
10,269,223 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,936,161 GBP2023-01-01 ~ 2023-12-31
-4,561,918 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,696,281 GBP2023-01-01 ~ 2023-12-31
5,707,305 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,056,060 GBP2023-01-01 ~ 2023-12-31
-4,279,206 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,655,226 GBP2023-01-01 ~ 2023-12-31
1,445,599 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
322,289 GBP2023-01-01 ~ 2023-12-31
266,575 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,346,342 GBP2023-01-01 ~ 2023-12-31
-871,855 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
631,173 GBP2023-01-01 ~ 2023-12-31
840,319 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
568,345 GBP2023-01-01 ~ 2023-12-31
-1,002,143 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
31,176,214 GBP2023-12-31
31,550,654 GBP2022-12-31
Fixed Assets
31,176,214 GBP2023-12-31
31,550,654 GBP2022-12-31
Total Inventories
89,981 GBP2023-12-31
88,353 GBP2022-12-31
Debtors
Current
16,622,527 GBP2023-12-31
16,031,786 GBP2022-12-31
Cash at bank and in hand
1,066,530 GBP2023-12-31
1,661,863 GBP2022-12-31
Current Assets
17,779,038 GBP2023-12-31
17,782,002 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-15,753,840 GBP2023-12-31
-4,254,387 GBP2022-12-31
Net Current Assets/Liabilities
2,025,198 GBP2023-12-31
13,527,615 GBP2022-12-31
Total Assets Less Current Liabilities
33,201,412 GBP2023-12-31
45,078,269 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-11,748,887 GBP2023-12-31
-24,270,339 GBP2022-12-31
Net Assets/Liabilities
14,749,911 GBP2023-12-31
14,181,566 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Revaluation reserve
13,063,966 GBP2023-12-31
13,085,348 GBP2022-12-31
13,415,230 GBP2022-01-01
Retained earnings (accumulated losses)
1,684,945 GBP2023-12-31
1,095,218 GBP2022-12-31
1,767,479 GBP2022-01-01
Equity
14,749,911 GBP2023-12-31
14,181,566 GBP2022-12-31
15,183,709 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
568,345 GBP2023-01-01 ~ 2023-12-31
-1,002,143 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
520,597 GBP2023-01-01 ~ 2023-12-31
524,282 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,250 GBP2023-01-01 ~ 2023-12-31
13,430 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,684,233 GBP2023-01-01 ~ 2023-12-31
3,351,758 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
274,652 GBP2023-01-01 ~ 2023-12-31
257,117 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,048,326 GBP2023-01-01 ~ 2023-12-31
3,671,501 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
76,250 GBP2023-01-01 ~ 2023-12-31
1,676,188 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
157,793 GBP2023-01-01 ~ 2023-12-31
159,661 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
45,066 GBP2023-12-31
45,066 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
45,066 GBP2023-12-31
45,066 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
32,609,917 GBP2023-12-31
32,609,917 GBP2022-12-31
Motor vehicles
148,018 GBP2023-12-31
121,603 GBP2022-12-31
Furniture and fittings
3,228,470 GBP2023-12-31
3,108,728 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
35,986,405 GBP2023-12-31
35,840,248 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
70,696 GBP2022-12-31
Furniture and fittings
2,201,747 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,289,594 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
23,637 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
207,484 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
520,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
94,333 GBP2023-12-31
Furniture and fittings
2,409,231 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,810,191 GBP2023-12-31
Property, Plant & Equipment
Buildings
30,303,290 GBP2023-12-31
30,592,766 GBP2022-12-31
Motor vehicles
53,685 GBP2023-12-31
50,907 GBP2022-12-31
Furniture and fittings
819,239 GBP2023-12-31
906,981 GBP2022-12-31
Raw materials and consumables
89,981 GBP2023-12-31
88,353 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
106,285 GBP2023-12-31
109,093 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,425,609 GBP2023-12-31
14,833,789 GBP2022-12-31
Other Debtors
Current
926,367 GBP2023-12-31
954,558 GBP2022-12-31
Prepayments/Accrued Income
Current
164,266 GBP2023-12-31
134,346 GBP2022-12-31
Bank Overdrafts
-1,527 GBP2022-12-31
Cash and Cash Equivalents
1,066,530 GBP2023-12-31
1,660,336 GBP2022-12-31
Bank Overdrafts
Current
1,527 GBP2022-12-31
Bank Borrowings
Current
12,284,938 GBP2023-12-31
900,282 GBP2022-12-31
Trade Creditors/Trade Payables
Current
772,682 GBP2023-12-31
673,461 GBP2022-12-31
Amounts owed to group undertakings
Current
676,597 GBP2023-12-31
500,896 GBP2022-12-31
Corporation Tax Payable
Current
163,861 GBP2022-12-31
Taxation/Social Security Payable
Current
268,502 GBP2023-12-31
264,774 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
230,032 GBP2023-12-31
247,228 GBP2022-12-31
Other Creditors
Current
15,718 GBP2023-12-31
14,872 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,505,371 GBP2023-12-31
1,487,486 GBP2022-12-31
Creditors
Current
15,753,840 GBP2023-12-31
4,254,387 GBP2022-12-31
Bank Borrowings
Non-current
2,703,138 GBP2023-12-31
14,992,579 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,045,749 GBP2023-12-31
9,277,760 GBP2022-12-31
Creditors
Non-current
11,748,887 GBP2023-12-31
24,270,339 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
12,284,938 GBP2023-12-31
900,282 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
12,284,938 GBP2023-12-31
900,282 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
2,703,138 GBP2023-12-31
12,284,940 GBP2022-12-31
Non-current, Between two and five year
2,707,639 GBP2022-12-31
Total Borrowings
14,988,076 GBP2023-12-31
15,892,861 GBP2022-12-31
Minimum gross finance lease payments owing
9,277,760 GBP2023-12-31
9,524,987 GBP2022-12-31
Net Deferred Tax Liability/Asset
6,702,614 GBP2023-12-31
6,626,364 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
76,250 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,234,688 GBP2023-12-31
1,219,688 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1,000 GBP2023-01-01 ~ 2023-12-31
1,000 GBP2022-01-01 ~ 2022-12-31