Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
7,157,313 GBP2022-01-01 ~ 2022-12-31
6,337,372 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
379,965 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,777,348 GBP2022-01-01 ~ 2022-12-31
6,337,372 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
6,530,229 GBP2022-01-01 ~ 2022-12-31
6,086,877 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
682,649 GBP2022-01-01 ~ 2022-12-31
721,640 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,459 GBP2022-01-01 ~ 2022-12-31
1,664 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
78,863 GBP2022-01-01 ~ 2022-12-31
54,325 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
606,245 GBP2022-01-01 ~ 2022-12-31
668,979 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
115,287 GBP2022-01-01 ~ 2022-12-31
127,284 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
490,958 GBP2022-01-01 ~ 2022-12-31
541,695 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
490,958 GBP2022-01-01 ~ 2022-12-31
541,695 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
15,632,283 GBP2022-12-31
15,654,593 GBP2021-12-31
Debtors
356,237 GBP2022-12-31
220,484 GBP2021-12-31
Cash at bank and in hand
148,072 GBP2022-12-31
246,263 GBP2021-12-31
Current Assets
504,309 GBP2022-12-31
466,747 GBP2021-12-31
Creditors
Current
2,032,587 GBP2022-12-31
7,207,743 GBP2021-12-31
Net Current Assets/Liabilities
-1,528,278 GBP2022-12-31
-6,740,996 GBP2021-12-31
Total Assets Less Current Liabilities
14,104,005 GBP2022-12-31
8,913,597 GBP2021-12-31
Creditors
Non-current
-4,700,000 GBP2022-12-31
Net Assets/Liabilities
8,895,153 GBP2022-12-31
8,404,195 GBP2021-12-31
Equity
Called up share capital
1,800,000 GBP2022-12-31
1,800,000 GBP2021-12-31
1,800,000 GBP2020-12-31
Retained earnings (accumulated losses)
7,095,153 GBP2022-12-31
6,604,195 GBP2021-12-31
6,062,500 GBP2020-12-31
Equity
8,895,153 GBP2022-12-31
8,404,195 GBP2021-12-31
7,862,500 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
490,958 GBP2022-01-01 ~ 2022-12-31
541,695 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
4,625,930 GBP2022-01-01 ~ 2022-12-31
3,945,195 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
577,101 GBP2022-01-01 ~ 2022-12-31
486,089 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
656,574 GBP2022-01-01 ~ 2022-12-31
686,130 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,859,605 GBP2022-01-01 ~ 2022-12-31
5,117,414 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
682022-01-01 ~ 2022-12-31
672021-01-01 ~ 2021-12-31
Director Remuneration
515,029 GBP2022-01-01 ~ 2022-12-31
436,798 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
32,049 GBP2022-01-01 ~ 2022-12-31
38,928 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
14,025 GBP2022-01-01 ~ 2022-12-31
11,500 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
115,837 GBP2022-01-01 ~ 2022-12-31
127,344 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
115,187 GBP2022-01-01 ~ 2022-12-31
127,106 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
15,587,087 GBP2022-12-31
15,587,087 GBP2021-12-31
Furniture and fittings
326,888 GBP2022-12-31
326,888 GBP2021-12-31
Motor vehicles
27,484 GBP2022-12-31
27,484 GBP2021-12-31
Computers
740,474 GBP2022-12-31
730,735 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
16,681,933 GBP2022-12-31
16,672,194 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
312,473 GBP2022-12-31
304,744 GBP2021-12-31
Motor vehicles
27,482 GBP2022-12-31
27,482 GBP2021-12-31
Computers
709,695 GBP2022-12-31
685,375 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,049,650 GBP2022-12-31
1,017,601 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
7,729 GBP2022-01-01 ~ 2022-12-31
Computers
24,320 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,049 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
15,587,087 GBP2022-12-31
15,587,087 GBP2021-12-31
Furniture and fittings
14,415 GBP2022-12-31
22,144 GBP2021-12-31
Motor vehicles
2 GBP2022-12-31
2 GBP2021-12-31
Computers
30,779 GBP2022-12-31
45,360 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
56,581 GBP2022-12-31
22,893 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
55,682 GBP2022-12-31
48,379 GBP2021-12-31
Other Debtors
Current
54,304 GBP2022-12-31
8,368 GBP2021-12-31
Prepayments
Current
120,266 GBP2022-12-31
130,596 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
356,237 GBP2022-12-31
217,430 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
4,795,291 GBP2021-12-31
Trade Creditors/Trade Payables
Current
166,836 GBP2022-12-31
132,908 GBP2021-12-31
Amounts owed to group undertakings
Current
970,426 GBP2022-12-31
1,581,479 GBP2021-12-31
Corporation Tax Payable
Current
70,540 GBP2022-12-31
54,844 GBP2021-12-31
Other Taxation & Social Security Payable
Current
493,677 GBP2022-12-31
314,110 GBP2021-12-31
Other Creditors
Current
101,352 GBP2022-12-31
176,552 GBP2021-12-31
Accrued Liabilities
Current
229,756 GBP2022-12-31
152,559 GBP2021-12-31
Other Remaining Borrowings
Non-current
4,700,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,537 GBP2022-12-31
19,144 GBP2021-12-31
Between one and five year
12,991 GBP2022-12-31
All periods
34,528 GBP2022-12-31
19,144 GBP2021-12-31
Bank Borrowings
Secured
4,795,291 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
508,852 GBP2022-12-31
509,402 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,800,000 shares2022-12-31