Cost of Sales
-14,056,010 GBP2023-01-01 ~ 2023-12-31
-11,534,500 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,733,837 GBP2023-01-01 ~ 2023-12-31
-1,348,003 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,643,063 GBP2023-01-01 ~ 2023-12-31
76,699 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-21,853 GBP2023-01-01 ~ 2023-12-31
-20,384 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,299,222 GBP2023-01-01 ~ 2023-12-31
2,098,136 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,088,114 GBP2023-01-01 ~ 2023-12-31
1,778,128 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,088,114 GBP2023-01-01 ~ 2023-12-31
1,778,128 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
43,018 GBP2023-12-31
46,764 GBP2022-12-31
Investment Property
386,000 GBP2023-12-31
386,000 GBP2022-12-31
Fixed Assets - Investments
157,130 GBP2023-12-31
166,083 GBP2022-12-31
Fixed Assets
586,148 GBP2023-12-31
598,847 GBP2022-12-31
Debtors
1,692,500 GBP2023-12-31
2,175,593 GBP2022-12-31
Cash at bank and in hand
7,973,200 GBP2023-12-31
9,192,310 GBP2022-12-31
Current Assets
9,670,700 GBP2023-12-31
11,367,903 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,936,640 GBP2023-12-31
-8,728,485 GBP2022-12-31
Net Current Assets/Liabilities
1,734,060 GBP2023-12-31
2,639,418 GBP2022-12-31
Total Assets Less Current Liabilities
2,320,208 GBP2023-12-31
3,238,265 GBP2022-12-31
Net Assets/Liabilities
2,288,405 GBP2023-12-31
3,200,291 GBP2022-12-31
Equity
Called up share capital
40,600 GBP2023-12-31
40,600 GBP2022-12-31
40,600 GBP2021-12-31
Revaluation reserve
122,564 GBP2023-12-31
122,564 GBP2022-12-31
122,564 GBP2021-12-31
Retained earnings (accumulated losses)
2,125,241 GBP2023-12-31
3,037,127 GBP2022-12-31
1,725,899 GBP2021-12-31
Equity
2,288,405 GBP2023-12-31
3,200,291 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,088,114 GBP2023-01-01 ~ 2023-12-31
1,778,128 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-466,900 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
34,000 GBP2023-01-01 ~ 2023-12-31
25,380 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
252023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Wages/Salaries
670,692 GBP2023-01-01 ~ 2023-12-31
562,208 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,901 GBP2023-01-01 ~ 2023-12-31
46,937 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
779,307 GBP2023-01-01 ~ 2023-12-31
667,178 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
139,757 GBP2023-01-01 ~ 2023-12-31
112,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,171 GBP2023-01-01 ~ 2023-12-31
-1,872 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
127,414 GBP2023-12-31
127,414 GBP2022-12-31
Furniture and fittings
244,254 GBP2023-12-31
267,776 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
371,668 GBP2023-12-31
395,190 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-30,338 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-30,338 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
101,932 GBP2023-12-31
96,835 GBP2022-12-31
Furniture and fittings
226,718 GBP2023-12-31
251,591 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
328,650 GBP2023-12-31
348,426 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,097 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,908 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
10,005 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-29,781 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,781 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
25,482 GBP2023-12-31
30,579 GBP2022-12-31
Furniture and fittings
17,536 GBP2023-12-31
16,185 GBP2022-12-31
Investment Property - Fair Value Model
386,000 GBP2022-12-31
Amounts invested in assets
Non-current
157,130 GBP2023-12-31
166,083 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
29,499 GBP2023-12-31
0 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
169,684 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,301,829 GBP2023-12-31
2,003,598 GBP2022-12-31
Other Debtors
Current
85,212 GBP2023-12-31
96,167 GBP2022-12-31
Prepayments/Accrued Income
Current
106,276 GBP2023-12-31
75,828 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,692,500 GBP2023-12-31
2,175,593 GBP2022-12-31
Other Remaining Borrowings
Current
28,207 GBP2023-12-31
5,585 GBP2022-12-31
Trade Creditors/Trade Payables
Current
33,262 GBP2023-12-31
30,968 GBP2022-12-31
Amounts owed to group undertakings
Current
3,825,175 GBP2023-12-31
4,475,852 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
296,737 GBP2022-12-31
Other Taxation & Social Security Payable
Current
168,557 GBP2023-12-31
53,273 GBP2022-12-31
Other Creditors
Current
17,463 GBP2023-12-31
60,715 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,863,976 GBP2023-12-31
3,805,355 GBP2022-12-31
Creditors
Current
7,936,640 GBP2023-12-31
8,728,485 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,791 GBP2023-12-31
7,096 GBP2022-12-31
Between two and five year
2,527 GBP2023-12-31
6,465 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,318 GBP2023-12-31
13,561 GBP2022-12-31