Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,445,461 GBP2023-01-01 ~ 2023-12-31
23,596,624 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,802,731 GBP2023-01-01 ~ 2023-12-31
9,238,545 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
14,642,730 GBP2023-01-01 ~ 2023-12-31
14,358,079 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
14,349,215 GBP2023-01-01 ~ 2023-12-31
14,680,416 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
524,716 GBP2023-01-01 ~ 2023-12-31
-90,597 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,942 GBP2023-01-01 ~ 2023-12-31
15,012 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
249,809 GBP2023-01-01 ~ 2023-12-31
190,425 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-231,741 GBP2023-01-01 ~ 2023-12-31
-266,010 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-2,257 GBP2023-01-01 ~ 2023-12-31
98,908 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-229,484 GBP2023-01-01 ~ 2023-12-31
-364,918 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
490,303 GBP2023-12-31
614,119 GBP2022-12-31
Property, Plant & Equipment
2,738,598 GBP2023-12-31
2,933,928 GBP2022-12-31
Fixed Assets
3,228,901 GBP2023-12-31
3,548,047 GBP2022-12-31
Total Inventories
368,968 GBP2023-12-31
359,904 GBP2022-12-31
Debtors
5,384,904 GBP2023-12-31
4,946,303 GBP2022-12-31
Cash at bank and in hand
454,965 GBP2023-12-31
1,889,319 GBP2022-12-31
Current Assets
6,208,837 GBP2023-12-31
7,195,526 GBP2022-12-31
Creditors
Current
4,326,690 GBP2023-12-31
4,517,535 GBP2022-12-31
Net Current Assets/Liabilities
1,882,147 GBP2023-12-31
2,677,991 GBP2022-12-31
Total Assets Less Current Liabilities
5,111,048 GBP2023-12-31
6,226,038 GBP2022-12-31
Net Assets/Liabilities
3,125,569 GBP2023-12-31
3,355,053 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,075,569 GBP2023-12-31
3,305,053 GBP2022-12-31
3,669,971 GBP2021-12-31
Equity
3,125,569 GBP2023-12-31
3,355,053 GBP2022-12-31
3,719,971 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-229,484 GBP2023-01-01 ~ 2023-12-31
-364,918 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-229,484 GBP2023-01-01 ~ 2023-12-31
-364,918 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,977,600 GBP2023-01-01 ~ 2023-12-31
6,961,108 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
425,551 GBP2023-01-01 ~ 2023-12-31
387,260 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
169,306 GBP2023-01-01 ~ 2023-12-31
157,281 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,572,457 GBP2023-01-01 ~ 2023-12-31
7,505,649 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
6842023-01-01 ~ 2023-12-31
6692022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
458,407 GBP2023-01-01 ~ 2023-12-31
489,899 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,025 GBP2023-01-01 ~ 2023-12-31
10,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
18,721 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-54,505 GBP2023-01-01 ~ 2023-12-31
-50,542 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
6,034,913 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,544,610 GBP2023-12-31
5,420,794 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
123,816 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
490,303 GBP2023-12-31
614,119 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
4,915,784 GBP2023-12-31
4,823,963 GBP2022-12-31
Furniture and fittings
5,715,391 GBP2023-12-31
5,278,078 GBP2022-12-31
Motor vehicles
78,237 GBP2023-12-31
78,237 GBP2022-12-31
Computers
690,775 GBP2023-12-31
684,812 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,400,187 GBP2023-12-31
10,865,090 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
250,918 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
3,963,348 GBP2023-12-31
3,762,026 GBP2022-12-31
Furniture and fittings
4,023,386 GBP2023-12-31
3,532,523 GBP2022-12-31
Motor vehicles
43,824 GBP2023-12-31
28,176 GBP2022-12-31
Computers
631,031 GBP2023-12-31
608,437 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,661,589 GBP2023-12-31
7,931,162 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
201,322 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
278,921 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
15,648 GBP2023-01-01 ~ 2023-12-31
Computers
21,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
517,065 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
952,436 GBP2023-12-31
1,061,937 GBP2022-12-31
Furniture and fittings
1,692,005 GBP2023-12-31
1,745,555 GBP2022-12-31
Motor vehicles
34,413 GBP2023-12-31
50,061 GBP2022-12-31
Computers
59,744 GBP2023-12-31
76,375 GBP2022-12-31
Investments in Group Undertakings
Additions to investments
531,590 GBP2023-12-31
Merchandise
368,968 GBP2023-12-31
359,904 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,519 GBP2023-12-31
1,940 GBP2022-12-31
Other Debtors
Current
17,414 GBP2023-12-31
19,342 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
178,024 GBP2023-12-31
168,126 GBP2022-12-31
Prepayments/Accrued Income
Current
414,832 GBP2023-12-31
509,578 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,376,078 GBP2023-12-31
4,935,816 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
924,606 GBP2023-12-31
924,606 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
87,998 GBP2023-12-31
153,955 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,690,987 GBP2023-12-31
1,440,522 GBP2022-12-31
Corporation Tax Payable
Current
9,921 GBP2023-12-31
186,847 GBP2022-12-31
Accrued Liabilities
Current
789,693 GBP2023-12-31
670,439 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,605,670 GBP2023-12-31
2,426,243 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,648 GBP2023-12-31
79,629 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
924,606 GBP2023-12-31
924,606 GBP2022-12-31
Between two and five year, Non-current
681,062 GBP2023-12-31
Non-current, Between two and five year
1,501,636 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
14,648 GBP2023-12-31
hire purchase agreements
102,646 GBP2023-12-31
233,584 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,157,125 GBP2023-12-31
1,082,006 GBP2022-12-31
Between one and five year
3,475,592 GBP2023-12-31
3,073,384 GBP2022-12-31
More than five year
3,857,795 GBP2023-12-31
3,287,205 GBP2022-12-31
All periods
8,490,512 GBP2023-12-31
7,442,595 GBP2022-12-31
Bank Borrowings
Secured
2,530,276 GBP2023-12-31
3,350,849 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
373,981 GBP2023-12-31
373,780 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
365,161 GBP2023-12-31
365,113 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-229,484 GBP2023-01-01 ~ 2023-12-31