Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Intangible Assets
64,221 GBP2024-12-31
256,161 GBP2023-12-31
Property, Plant & Equipment
14,534,062 GBP2024-12-31
10,335,191 GBP2023-12-31
Fixed Assets - Investments
3,273,895 GBP2024-12-31
3,273,895 GBP2023-12-31
Investment Property
1,600,000 GBP2024-12-31
1,600,000 GBP2023-12-31
Fixed Assets
19,472,178 GBP2024-12-31
15,465,247 GBP2023-12-31
Total Inventories
118,591 GBP2024-12-31
121,505 GBP2023-12-31
Debtors
2,984,647 GBP2024-12-31
3,388,685 GBP2023-12-31
Cash at bank and in hand
435,979 GBP2024-12-31
244,755 GBP2023-12-31
Current Assets
3,539,217 GBP2024-12-31
3,754,945 GBP2023-12-31
Creditors
Current
4,830,719 GBP2024-12-31
3,231,121 GBP2023-12-31
Net Current Assets/Liabilities
-1,291,502 GBP2024-12-31
523,824 GBP2023-12-31
Total Assets Less Current Liabilities
18,180,676 GBP2024-12-31
15,989,071 GBP2023-12-31
Net Assets/Liabilities
6,360,943 GBP2024-12-31
3,501,613 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
1,000,002 GBP2022-12-31
Share premium
999,999 GBP2024-12-31
999,999 GBP2023-12-31
999,999 GBP2022-12-31
Revaluation reserve
2,819,015 GBP2024-12-31
Capital redemption reserve
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Retained earnings (accumulated losses)
1,541,927 GBP2024-12-31
1,501,612 GBP2023-12-31
2,508,550 GBP2022-12-31
Equity
6,360,943 GBP2024-12-31
3,501,613 GBP2023-12-31
4,508,551 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
40,315 GBP2024-01-01 ~ 2024-12-31
-1,006,938 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,859,330 GBP2024-01-01 ~ 2024-12-31
-6,938 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1532024-01-01 ~ 2024-12-31
1522023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
321,113 GBP2024-12-31
471,113 GBP2023-12-31
Computer software
88,887 GBP2024-12-31
94,132 GBP2023-12-31
Intangible Assets - Gross Cost
410,000 GBP2024-12-31
565,245 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-150,000 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals
-155,245 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
256,892 GBP2024-12-31
215,169 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
345,779 GBP2024-12-31
309,084 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
64,223 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
64,420 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-22,500 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-27,725 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
64,221 GBP2024-12-31
255,944 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,397,564 GBP2024-12-31
3,476,583 GBP2023-12-31
Land and buildings, Long leasehold
245,550 GBP2023-12-31
Improvements to leasehold property
9,705,968 GBP2024-12-31
7,337,434 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,577,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
3,498,765 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
315,099 GBP2023-12-31
Improvements to leasehold property
2,075,439 GBP2024-12-31
1,599,037 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
47,470 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
485,323 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-167,628 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
5,397,564 GBP2024-12-31
3,161,484 GBP2023-12-31
Improvements to leasehold property
7,630,529 GBP2024-12-31
5,738,397 GBP2023-12-31
Land and buildings, Long leasehold
111,072 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,162,727 GBP2024-12-31
2,846,994 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
18,511,809 GBP2024-12-31
13,906,561 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-150,850 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-26,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-1,775,137 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,498,765 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,723,016 GBP2024-12-31
1,522,756 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,977,747 GBP2024-12-31
3,571,370 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
309,886 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
887,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-109,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-286,175 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,439,711 GBP2024-12-31
1,324,238 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
3,273,895 GBP2023-12-31
Investments in Group Undertakings
3,273,895 GBP2024-12-31
3,273,895 GBP2023-12-31
Investment Property - Fair Value Model
1,600,000 GBP2023-12-31
Finished Goods
118,591 GBP2024-12-31
121,505 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
49,194 GBP2024-12-31
4,127 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,816,807 GBP2024-12-31
3,253,954 GBP2023-12-31
Other Debtors
Current
14,888 GBP2024-12-31
35,577 GBP2023-12-31
Prepayments
Current
73,328 GBP2024-12-31
52,909 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,984,647 GBP2024-12-31
Amounts falling due within one year, Current
3,388,685 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,082,894 GBP2024-12-31
804,973 GBP2023-12-31
Trade Creditors/Trade Payables
Current
203,608 GBP2024-12-31
180,104 GBP2023-12-31
Amounts owed to group undertakings
Current
300,000 GBP2023-12-31
Corporation Tax Payable
Current
-199 GBP2023-12-31
Other Taxation & Social Security Payable
Current
64,589 GBP2024-12-31
52,132 GBP2023-12-31
Other Creditors
Current
33,673 GBP2024-12-31
30,175 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
434,049 GBP2024-12-31
426,409 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,875,279 GBP2023-12-31
Other Remaining Borrowings
Non-current
10,215,128 GBP2024-12-31
9,348,313 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,082,894 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
422,803 GBP2023-12-31
Bank Overdrafts
Secured
1,082,894 GBP2024-12-31
689,521 GBP2023-12-31
Bank Borrowings
Secured
2,990,731 GBP2023-12-31
Total Borrowings
Secured
11,298,022 GBP2024-12-31
13,028,565 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,307,561 GBP2024-12-31
750,164 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,604,605 GBP2024-12-31
263,866 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
238 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
40,315 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
40,315 GBP2024-01-01 ~ 2024-12-31