Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
11,425,000 GBP2023-01-01 ~ 2023-12-31
9,043,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,838,000 GBP2023-01-01 ~ 2023-12-31
-5,917,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,587,000 GBP2023-01-01 ~ 2023-12-31
3,126,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,670,000 GBP2023-01-01 ~ 2023-12-31
-4,130,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-83,000 GBP2023-01-01 ~ 2023-12-31
-1,004,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,000 GBP2023-01-01 ~ 2023-12-31
2,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,020,000 GBP2023-01-01 ~ 2023-12-31
-1,602,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,019,000 GBP2023-01-01 ~ 2023-12-31
-1,602,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
23,389,000 GBP2023-12-31
24,504,000 GBP2022-12-31
Fixed Assets
23,389,000 GBP2023-12-31
24,504,000 GBP2022-12-31
Total Inventories
11,000 GBP2023-12-31
13,000 GBP2022-12-31
Debtors
Current
1,329,000 GBP2023-12-31
1,364,000 GBP2022-12-31
Cash at bank and in hand
3,420,000 GBP2023-12-31
3,907,000 GBP2022-12-31
Current Assets
4,760,000 GBP2023-12-31
5,284,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-14,272,000 GBP2023-12-31
-14,892,000 GBP2022-12-31
Net Current Assets/Liabilities
-9,512,000 GBP2023-12-31
-9,608,000 GBP2022-12-31
Total Assets Less Current Liabilities
13,877,000 GBP2023-12-31
14,896,000 GBP2022-12-31
Net Assets/Liabilities
13,877,000 GBP2023-12-31
14,896,000 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Revaluation reserve
8,792,000 GBP2023-12-31
9,244,000 GBP2022-12-31
9,696,000 GBP2022-01-01
Retained earnings (accumulated losses)
5,084,000 GBP2023-12-31
5,651,000 GBP2022-12-31
5,088,000 GBP2022-01-01
Equity
13,877,000 GBP2023-12-31
14,896,000 GBP2022-12-31
14,785,000 GBP2022-01-01
Retained earnings (accumulated losses), Restated amount
5,651,000 GBP2022-12-31
6,801,000 GBP2022-01-01
Restated amount
14,896,000 GBP2022-12-31
16,498,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,019,000 GBP2023-01-01 ~ 2023-12-31
-1,602,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-567,000 GBP2023-01-01 ~ 2023-12-31
-1,150,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,019,000 GBP2023-01-01 ~ 2023-12-31
-1,602,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,450,000 GBP2023-01-01 ~ 2023-12-31
1,545,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
3,420,000 GBP2023-12-31
3,907,000 GBP2022-12-31
4,206,000 GBP2022-01-01
Audit Fees/Expenses
38,000 GBP2023-01-01 ~ 2023-12-31
38,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,248,000 GBP2023-01-01 ~ 2023-12-31
1,691,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
328,000 GBP2023-01-01 ~ 2023-12-31
204,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,651,000 GBP2023-01-01 ~ 2023-12-31
1,960,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
31,047,000 GBP2023-12-31
31,047,000 GBP2022-12-31
Plant and equipment
85,000 GBP2023-12-31
85,000 GBP2022-12-31
Furniture and fittings
11,669,000 GBP2023-12-31
11,335,000 GBP2022-12-31
Other
16,618,000 GBP2023-12-31
16,618,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
59,419,000 GBP2023-12-31
59,085,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
43,000 GBP2022-12-31
Furniture and fittings
10,640,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
34,580,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
6,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
325,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,450,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
49,000 GBP2023-12-31
Furniture and fittings
10,965,000 GBP2023-12-31
Other
4,543,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
36,030,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
10,574,000 GBP2023-12-31
11,114,000 GBP2022-12-31
Plant and equipment
36,000 GBP2023-12-31
42,000 GBP2022-12-31
Furniture and fittings
704,000 GBP2023-12-31
694,000 GBP2022-12-31
Other
12,075,000 GBP2023-12-31
12,654,000 GBP2022-12-31
Finished Goods/Goods for Resale
11,000 GBP2023-12-31
13,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,006,000 GBP2023-12-31
1,083,000 GBP2022-12-31
Other Debtors
Current
186,000 GBP2023-12-31
258,000 GBP2022-12-31
Prepayments/Accrued Income
Current
137,000 GBP2023-12-31
23,000 GBP2022-12-31
Bank Borrowings
Current
6,798,000 GBP2023-12-31
13,497,000 GBP2022-12-31
Other Remaining Borrowings
Current
5,622,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
399,000 GBP2023-12-31
212,000 GBP2022-12-31
Taxation/Social Security Payable
Current
297,000 GBP2023-12-31
233,000 GBP2022-12-31
Other Creditors
Current
195,000 GBP2023-12-31
192,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
961,000 GBP2023-12-31
758,000 GBP2022-12-31
Creditors
Current
14,272,000 GBP2023-12-31
14,892,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
6,798,000 GBP2023-12-31
13,497,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
12,420,000 GBP2023-12-31
13,497,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31