Turnover/Revenue
7,140,686 GBP2023-01-01 ~ 2023-12-31
5,890,398 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,915,487 GBP2023-01-01 ~ 2023-12-31
-3,115,573 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,225,199 GBP2023-01-01 ~ 2023-12-31
2,774,825 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,055,651 GBP2023-01-01 ~ 2023-12-31
-1,294,053 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,126,910 GBP2023-01-01 ~ 2023-12-31
1,398,031 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,175 GBP2023-01-01 ~ 2023-12-31
731 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-51,378 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,134,085 GBP2023-01-01 ~ 2023-12-31
1,347,384 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,000,087 GBP2023-01-01 ~ 2023-12-31
1,173,672 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,000,087 GBP2023-01-01 ~ 2023-12-31
4,805,293 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,441,403 GBP2023-12-31
4,532,837 GBP2022-12-31
Fixed Assets
4,441,403 GBP2023-12-31
4,532,837 GBP2022-12-31
Total Inventories
30,126 GBP2022-12-31
Cash at bank and in hand
642,616 GBP2023-12-31
533,068 GBP2022-12-31
Current Assets
3,316,848 GBP2023-12-31
Net Current Assets/Liabilities
1,380,055 GBP2023-12-31
Restated amount
713,618 GBP2022-12-31
Total Assets Less Current Liabilities
5,821,458 GBP2023-12-31
Restated amount
5,246,455 GBP2022-12-31
Net Assets/Liabilities
4,941,044 GBP2023-12-31
Restated amount
4,326,551 GBP2022-12-31
Equity
Called up share capital
734 GBP2023-12-31
734 GBP2022-12-31
734 GBP2021-12-31
Share premium
74,901 GBP2023-12-31
74,901 GBP2022-12-31
74,901 GBP2021-12-31
Capital redemption reserve
385 GBP2023-12-31
385 GBP2022-12-31
385 GBP2021-12-31
Revaluation reserve
2,915,838 GBP2023-12-31
3,041,250 GBP2022-12-31
3,079,246 GBP2021-12-31
Retained earnings (accumulated losses)
1,949,186 GBP2023-12-31
1,209,281 GBP2022-12-31
1,439,294 GBP2021-12-31
Equity
4,941,044 GBP2023-12-31
4,326,551 GBP2022-12-31
4,594,560 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,000,087 GBP2023-01-01 ~ 2023-12-31
1,173,672 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-385,594 GBP2023-01-01 ~ 2023-12-31
-5,073,302 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-385,594 GBP2023-01-01 ~ 2023-12-31
-5,073,302 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
263,138 GBP2023-01-01 ~ 2023-12-31
89,040 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,811,227 GBP2023-01-01 ~ 2023-12-31
1,973,949 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
234,715 GBP2023-01-01 ~ 2023-12-31
173,773 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,091,284 GBP2023-01-01 ~ 2023-12-31
2,179,470 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
62023-01-01 ~ 2023-12-31
72022-01-01 ~ 2022-12-31
Average Number of Employees
1102023-01-01 ~ 2023-12-31
932022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,750 GBP2023-01-01 ~ 2023-12-31
6,750 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-39,490 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
266,510 GBP2023-01-01 ~ 2023-12-31
256,003 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-91,532 GBP2023-12-31
-93,846 GBP2022-12-31
Deferred Tax Liabilities
880,414 GBP2023-12-31
919,904 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
91,300 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
91,300 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,062,891 GBP2023-12-31
4,059,500 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,162,397 GBP2023-12-31
994,084 GBP2022-12-31
Motor vehicles
10,700 GBP2023-12-31
10,700 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,235,988 GBP2023-12-31
5,064,284 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
167,296 GBP2023-12-31
32 GBP2022-12-31
Tools/Equipment for furniture and fittings
616,726 GBP2023-12-31
520,902 GBP2022-12-31
Motor vehicles
10,563 GBP2023-12-31
10,513 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
794,585 GBP2023-12-31
531,447 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
167,264 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
95,824 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
50 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
263,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,895,595 GBP2023-12-31
4,059,468 GBP2022-12-31
Tools/Equipment for furniture and fittings
545,671 GBP2023-12-31
473,182 GBP2022-12-31
Motor vehicles
137 GBP2023-12-31
187 GBP2022-12-31
Raw materials and consumables
30,126 GBP2022-12-31
Trade Debtors/Trade Receivables
328,453 GBP2023-12-31
476,803 GBP2022-12-31
Amounts Owed By Related Parties
940,328 GBP2023-12-31
568,105 GBP2022-12-31
Other Debtors
986,652 GBP2023-12-31
Prepayments
418,799 GBP2023-12-31
201,126 GBP2022-12-31
Debtors
2,674,232 GBP2023-12-31
Trade Creditors/Trade Payables
130,904 GBP2023-12-31
64,739 GBP2022-12-31
Amounts Owed to Related Parties
1,048,255 GBP2023-12-31
Taxation/Social Security Payable
157,974 GBP2023-12-31
101,196 GBP2022-12-31
Other Creditors
239,765 GBP2023-12-31
370,706 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,025,276 GBP2023-12-31
986,428 GBP2022-12-31
Between two and five year
4,097,600 GBP2023-12-31
3,940,876 GBP2022-12-31
More than five year
18,708,631 GBP2023-12-31
18,976,767 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
23,831,507 GBP2023-12-31
23,904,071 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
367 shares2023-12-31
367 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
367 shares2023-12-31
367 shares2022-12-31
Number of Shares Issued (Fully Paid)
734 shares2023-12-31
734 shares2022-12-31