Turnover/Revenue
7,139,174 GBP2023-01-01 ~ 2023-12-31
6,024,008 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,900,237 GBP2023-01-01 ~ 2023-12-31
-1,880,650 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,238,937 GBP2023-01-01 ~ 2023-12-31
4,143,358 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,241,069 GBP2023-01-01 ~ 2023-12-31
-3,064,005 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,265,106 GBP2023-01-01 ~ 2023-12-31
1,347,882 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
71,496 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,211,816 GBP2023-01-01 ~ 2023-12-31
1,291,546 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,061,449 GBP2023-01-01 ~ 2023-12-31
1,115,310 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
811,445 GBP2023-01-01 ~ 2023-12-31
1,246,310 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
10,642 GBP2023-12-31
11,910 GBP2022-12-31
Property, Plant & Equipment
350,358 GBP2023-12-31
274,496 GBP2022-12-31
Investment Property
3,850,000 GBP2023-12-31
3,850,000 GBP2022-12-31
Fixed Assets - Investments
101 GBP2023-12-31
102 GBP2022-12-31
Fixed Assets
4,211,101 GBP2023-12-31
4,136,508 GBP2022-12-31
Total Inventories
212,343 GBP2023-12-31
230,010 GBP2022-12-31
Debtors
2,074,442 GBP2023-12-31
1,186,845 GBP2022-12-31
Cash at bank and in hand
501,146 GBP2023-12-31
1,038,490 GBP2022-12-31
Current Assets
2,787,931 GBP2023-12-31
2,455,345 GBP2022-12-31
Net Current Assets/Liabilities
-1,555,222 GBP2023-12-31
-205,569 GBP2022-12-31
Total Assets Less Current Liabilities
2,655,879 GBP2023-12-31
3,930,939 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,236,872 GBP2022-12-31
Net Assets/Liabilities
2,415,985 GBP2023-12-31
1,604,540 GBP2022-12-31
Equity
Called up share capital
140,000 GBP2023-12-31
140,000 GBP2022-12-31
140,000 GBP2021-12-31
Share premium
2,386,700 GBP2023-12-31
2,386,700 GBP2022-12-31
2,386,700 GBP2021-12-31
Revaluation reserve
1,459,140 GBP2023-12-31
1,459,140 GBP2022-12-31
1,459,140 GBP2021-12-31
Retained earnings (accumulated losses)
-1,569,855 GBP2023-12-31
-2,381,300 GBP2022-12-31
-3,268,610 GBP2021-12-31
Equity
2,415,985 GBP2023-12-31
1,604,540 GBP2022-12-31
358,230 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,061,449 GBP2023-01-01 ~ 2023-12-31
1,115,310 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,061,449 GBP2023-01-01 ~ 2023-12-31
1,115,310 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
77,220 GBP2023-01-01 ~ 2023-12-31
63,906 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,934,366 GBP2023-01-01 ~ 2023-12-31
2,438,197 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
230,938 GBP2023-01-01 ~ 2023-12-31
194,302 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,298,415 GBP2023-01-01 ~ 2023-12-31
2,705,421 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1612023-01-01 ~ 2023-12-31
1262022-01-01 ~ 2022-12-31
Director Remuneration
127,512 GBP2023-01-01 ~ 2023-12-31
121,976 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,450 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
132,417 GBP2023-01-01 ~ 2023-12-31
102,695 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
285,019 GBP2023-01-01 ~ 2023-12-31
245,394 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
62,269 GBP2023-12-31
37,966 GBP2022-12-31
Deferred Tax Liabilities
269,198 GBP2023-12-31
222,019 GBP2022-12-31
Intangible Assets - Gross Cost
Development expenditure
12,683 GBP2023-12-31
12,683 GBP2022-12-31
Intangible Assets - Gross Cost
12,683 GBP2023-12-31
12,683 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,041 GBP2023-12-31
773 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,041 GBP2023-12-31
773 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,268 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,268 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
10,642 GBP2023-12-31
11,910 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
99,302 GBP2023-12-31
99,302 GBP2022-12-31
Other
929,575 GBP2023-12-31
802,043 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,028,877 GBP2023-12-31
901,345 GBP2022-12-31
Property, Plant & Equipment - Disposals
Other
-36,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-36,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
79,784 GBP2023-12-31
77,065 GBP2022-12-31
Other
598,735 GBP2023-12-31
549,784 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
678,519 GBP2023-12-31
626,849 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
2,719 GBP2023-01-01 ~ 2023-12-31
Other
74,501 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-25,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-25,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
19,518 GBP2023-12-31
22,237 GBP2022-12-31
Other
330,840 GBP2023-12-31
252,259 GBP2022-12-31
Investment Property - Fair Value Model
3,850,000 GBP2023-12-31
3,850,000 GBP2022-12-31
Investments in Subsidiaries
101 GBP2023-12-31
102 GBP2022-12-31
Cost valuation
101 GBP2023-12-31
102 GBP2022-12-31
Trade Debtors/Trade Receivables
641,503 GBP2023-12-31
358,242 GBP2022-12-31
Other Debtors
9,986 GBP2023-12-31
4,350 GBP2022-12-31
Prepayments
39,074 GBP2023-12-31
30,472 GBP2022-12-31
Debtors
Current
2,074,442 GBP2023-12-31
1,186,845 GBP2022-12-31
Cash and Cash Equivalents
501,146 GBP2023-12-31
1,038,490 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
2,236,890 GBP2023-12-31
96,976 GBP2022-12-31
Trade Creditors/Trade Payables
205,781 GBP2023-12-31
112,508 GBP2022-12-31
Amounts Owed to Related Parties
82,542 GBP2023-12-31
82,542 GBP2022-12-31
Taxation/Social Security Payable
267,109 GBP2023-12-31
260,377 GBP2022-12-31
Other Creditors
1,765 GBP2023-12-31
1,765 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
2,236,872 GBP2022-12-31
Bank Borrowings
Current
1,236,890 GBP2023-12-31
96,976 GBP2022-12-31
Other Remaining Borrowings
Current
1,000,000 GBP2023-12-31
Total Borrowings
Current
2,236,890 GBP2023-12-31
96,976 GBP2022-12-31
Bank Borrowings
Non-current
1,236,872 GBP2022-12-31
Other Remaining Borrowings
Non-current
1,000,000 GBP2022-12-31
Total Borrowings
Non-current
2,236,872 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,046 GBP2023-12-31
14,217 GBP2022-12-31
Between two and five year
12,023 GBP2023-12-31
18,526 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
30,069 GBP2023-12-31
32,743 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
239,894 GBP2023-12-31
89,527 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
140,000 shares2022-12-31