Average Number of Employees
732024-01-01 ~ 2024-12-31
772023-01-01 ~ 2023-12-31
Turnover/Revenue
5,270,564 GBP2024-01-01 ~ 2024-12-31
4,818,911 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,679,148 GBP2024-01-01 ~ 2024-12-31
-2,649,899 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,591,416 GBP2024-01-01 ~ 2024-12-31
2,169,012 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,564,856 GBP2024-01-01 ~ 2024-12-31
-1,554,966 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,069,569 GBP2024-01-01 ~ 2024-12-31
657,054 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
105,160 GBP2024-01-01 ~ 2024-12-31
80,976 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
713,070 GBP2024-01-01 ~ 2024-12-31
316,148 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
678,218 GBP2024-01-01 ~ 2024-12-31
353,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
14,111,834 GBP2024-12-31
14,422,474 GBP2023-12-31
Fixed Assets
14,111,834 GBP2024-12-31
14,422,474 GBP2023-12-31
Total Inventories
46,395 GBP2024-12-31
42,183 GBP2023-12-31
Debtors
Current
3,144,078 GBP2024-12-31
3,049,582 GBP2023-12-31
Cash at bank and in hand
1,787,215 GBP2024-12-31
1,278,016 GBP2023-12-31
Current Assets
4,977,688 GBP2024-12-31
4,369,781 GBP2023-12-31
Net Current Assets/Liabilities
3,631,652 GBP2024-12-31
-788,780 GBP2023-12-31
Total Assets Less Current Liabilities
17,743,486 GBP2024-12-31
13,633,694 GBP2023-12-31
Net Assets/Liabilities
7,540,236 GBP2024-12-31
6,862,018 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Revaluation reserve
6,687,400 GBP2024-12-31
6,800,703 GBP2023-12-31
6,914,006 GBP2023-01-01
Retained earnings (accumulated losses)
852,736 GBP2024-12-31
61,215 GBP2023-12-31
-405,915 GBP2023-01-01
Equity
7,540,236 GBP2024-12-31
6,862,018 GBP2023-12-31
6,508,191 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
678,218 GBP2024-01-01 ~ 2024-12-31
353,827 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,750 GBP2024-01-01 ~ 2024-12-31
10,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,483,528 GBP2024-01-01 ~ 2024-12-31
1,421,465 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
114,911 GBP2024-01-01 ~ 2024-12-31
105,392 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,620,700 GBP2024-01-01 ~ 2024-12-31
1,547,387 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,276 GBP2024-01-01 ~ 2024-12-31
-37,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
178,268 GBP2024-01-01 ~ 2024-12-31
79,037 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
14,033,678 GBP2024-12-31
14,033,678 GBP2023-12-31
Furniture and fittings
1,009,405 GBP2024-12-31
1,004,960 GBP2023-12-31
Office equipment
158,963 GBP2024-12-31
154,800 GBP2023-12-31
Computers
76,374 GBP2024-12-31
76,374 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,278,420 GBP2024-12-31
15,269,812 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
847,338 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
116,317 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
11,132 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
319,248 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
570,221 GBP2024-12-31
Office equipment
147,959 GBP2024-12-31
Computers
74,233 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,166,586 GBP2024-12-31
Property, Plant & Equipment
Buildings
13,659,505 GBP2024-12-31
13,846,592 GBP2023-12-31
Furniture and fittings
439,184 GBP2024-12-31
551,056 GBP2023-12-31
Office equipment
11,004 GBP2024-12-31
11,553 GBP2023-12-31
Computers
2,141 GBP2024-12-31
13,273 GBP2023-12-31
Raw materials and consumables
46,395 GBP2024-12-31
42,183 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,600 GBP2024-12-31
25,075 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,103,380 GBP2024-12-31
2,985,400 GBP2023-12-31
Other Debtors
Current
1,838 GBP2023-12-31
Prepayments/Accrued Income
Current
37,098 GBP2024-12-31
37,269 GBP2023-12-31
Cash and Cash Equivalents
1,787,215 GBP2024-12-31
1,278,016 GBP2023-12-31
Bank Borrowings
Current
261,009 GBP2024-12-31
3,709,402 GBP2023-12-31
Trade Creditors/Trade Payables
Current
184,294 GBP2024-12-31
196,360 GBP2023-12-31
Amounts owed to group undertakings
Current
214,806 GBP2024-12-31
386,725 GBP2023-12-31
Corporation Tax Payable
Current
30,493 GBP2024-12-31
Taxation/Social Security Payable
Current
161,479 GBP2024-12-31
147,182 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
72,518 GBP2024-12-31
74,331 GBP2023-12-31
Other Creditors
Current
9,671 GBP2024-12-31
20,460 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
411,766 GBP2024-12-31
499,101 GBP2023-12-31
Creditors
Current
1,346,036 GBP2024-12-31
5,158,561 GBP2023-12-31
Bank Borrowings
Non-current
5,172,435 GBP2024-12-31
887,053 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,745,242 GBP2024-12-31
2,817,760 GBP2023-12-31
Other Creditors
Non-current
2,720 GBP2024-12-31
101,734 GBP2023-12-31
Creditors
Non-current
7,920,397 GBP2024-12-31
4,456,547 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
887,053 GBP2023-12-31
Non-current, Between two and five year
4,911,426 GBP2024-12-31
Total Borrowings
5,433,444 GBP2024-12-31
4,596,455 GBP2023-12-31
Minimum gross finance lease payments owing
2,817,760 GBP2024-12-31
2,892,091 GBP2023-12-31
Net Deferred Tax Liability/Asset
2,282,853 GBP2024-12-31
2,315,129 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-32,276 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
86,103 GBP2024-12-31
188,546 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31