Average Number of Employees
772023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Turnover/Revenue
4,818,911 GBP2023-01-01 ~ 2023-12-31
4,484,275 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,649,899 GBP2023-01-01 ~ 2023-12-31
-2,342,696 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,169,012 GBP2023-01-01 ~ 2023-12-31
2,141,579 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,554,966 GBP2023-01-01 ~ 2023-12-31
-1,186,699 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
657,054 GBP2023-01-01 ~ 2023-12-31
997,888 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
80,976 GBP2023-01-01 ~ 2023-12-31
46,106 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
316,148 GBP2023-01-01 ~ 2023-12-31
756,881 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
353,827 GBP2023-01-01 ~ 2023-12-31
-750,906 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
14,422,474 GBP2023-12-31
14,750,000 GBP2022-12-31
Fixed Assets
14,422,474 GBP2023-12-31
14,750,000 GBP2022-12-31
Total Inventories
42,183 GBP2023-12-31
32,774 GBP2022-12-31
Debtors
Current
3,049,582 GBP2023-12-31
2,502,509 GBP2022-12-31
Cash at bank and in hand
1,278,016 GBP2023-12-31
1,530,752 GBP2022-12-31
Current Assets
4,369,781 GBP2023-12-31
4,066,035 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,158,561 GBP2023-12-31
-1,567,429 GBP2022-12-31
Net Current Assets/Liabilities
-788,780 GBP2023-12-31
2,498,606 GBP2022-12-31
Total Assets Less Current Liabilities
13,633,694 GBP2023-12-31
17,248,606 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,456,547 GBP2023-12-31
-8,388,286 GBP2022-12-31
Net Assets/Liabilities
6,862,018 GBP2023-12-31
6,508,191 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Revaluation reserve
6,800,703 GBP2023-12-31
6,914,006 GBP2022-12-31
2,935,260 GBP2022-01-01
Retained earnings (accumulated losses)
61,215 GBP2023-12-31
-405,915 GBP2022-12-31
-1,080,909 GBP2022-01-01
Equity
6,862,018 GBP2023-12-31
6,508,191 GBP2022-12-31
1,854,451 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
353,827 GBP2023-01-01 ~ 2023-12-31
-750,906 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,250 GBP2023-01-01 ~ 2023-12-31
8,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,421,465 GBP2023-01-01 ~ 2023-12-31
1,280,961 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
105,392 GBP2023-01-01 ~ 2023-12-31
95,992 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,547,387 GBP2023-01-01 ~ 2023-12-31
1,395,424 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-37,000 GBP2023-01-01 ~ 2023-12-31
1,387,454 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
79,037 GBP2023-01-01 ~ 2023-12-31
143,807 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
14,033,678 GBP2023-12-31
14,033,678 GBP2022-12-31
Furniture and fittings
1,004,960 GBP2023-12-31
1,002,960 GBP2022-12-31
Office equipment
154,800 GBP2023-12-31
147,196 GBP2022-12-31
Computers
76,374 GBP2023-12-31
75,623 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
15,269,812 GBP2023-12-31
15,259,457 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
338,199 GBP2022-12-31
Office equipment
123,191 GBP2022-12-31
Computers
48,067 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
509,457 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
115,705 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
20,056 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
15,034 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
337,881 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
453,904 GBP2023-12-31
Office equipment
143,247 GBP2023-12-31
Computers
63,101 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
847,338 GBP2023-12-31
Property, Plant & Equipment
Buildings
13,846,592 GBP2023-12-31
14,033,678 GBP2022-12-31
Furniture and fittings
551,056 GBP2023-12-31
664,761 GBP2022-12-31
Office equipment
11,553 GBP2023-12-31
24,005 GBP2022-12-31
Computers
13,273 GBP2023-12-31
27,556 GBP2022-12-31
Raw materials and consumables
42,183 GBP2023-12-31
32,774 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
25,075 GBP2023-12-31
70,447 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,985,400 GBP2023-12-31
2,393,504 GBP2022-12-31
Other Debtors
Current
1,838 GBP2023-12-31
987 GBP2022-12-31
Prepayments/Accrued Income
Current
37,269 GBP2023-12-31
37,571 GBP2022-12-31
Cash and Cash Equivalents
1,278,016 GBP2023-12-31
1,530,752 GBP2022-12-31
Bank Borrowings
Current
3,709,402 GBP2023-12-31
289,112 GBP2022-12-31
Trade Creditors/Trade Payables
Current
196,360 GBP2023-12-31
191,123 GBP2022-12-31
Amounts owed to group undertakings
Current
386,725 GBP2023-12-31
150,000 GBP2022-12-31
Corporation Tax Payable
Current
120,333 GBP2022-12-31
Taxation/Social Security Payable
Current
147,182 GBP2023-12-31
141,005 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
74,331 GBP2023-12-31
76,189 GBP2022-12-31
Other Creditors
Current
20,460 GBP2023-12-31
13,819 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
499,101 GBP2023-12-31
485,848 GBP2022-12-31
Creditors
Current
5,158,561 GBP2023-12-31
1,567,429 GBP2022-12-31
Bank Borrowings
Non-current
887,053 GBP2023-12-31
4,596,456 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,817,760 GBP2023-12-31
2,892,091 GBP2022-12-31
Other Creditors
Non-current
101,734 GBP2023-12-31
99,739 GBP2022-12-31
Creditors
Non-current
4,456,547 GBP2023-12-31
8,388,286 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
3,709,402 GBP2023-12-31
289,112 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
3,709,402 GBP2023-12-31
289,112 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
887,053 GBP2023-12-31
3,709,402 GBP2022-12-31
Non-current, Between two and five year
887,054 GBP2022-12-31
Total Borrowings
4,596,455 GBP2023-12-31
4,885,568 GBP2022-12-31
Minimum gross finance lease payments owing
2,892,091 GBP2023-12-31
2,968,280 GBP2022-12-31
Net Deferred Tax Liability/Asset
2,315,129 GBP2023-12-31
2,352,129 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-37,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
188,546 GBP2023-12-31
232,546 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31