Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,673,646 GBP2023-01-01 ~ 2023-12-31
4,798,714 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,520,745 GBP2023-01-01 ~ 2023-12-31
4,303,173 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,152,901 GBP2023-01-01 ~ 2023-12-31
495,541 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,281,503 GBP2023-01-01 ~ 2023-12-31
796,870 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,206,336 GBP2023-01-01 ~ 2023-12-31
593,011 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
61,623 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
73,801 GBP2023-01-01 ~ 2023-12-31
63,376 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,194,158 GBP2023-01-01 ~ 2023-12-31
529,635 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,194,158 GBP2023-01-01 ~ 2023-12-31
529,635 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-342,840 GBP2023-01-01 ~ 2023-12-31
529,635 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
10,626,472 GBP2023-12-31
10,502,863 GBP2022-12-31
Total Inventories
17,600 GBP2022-12-31
Debtors
285,455 GBP2023-12-31
1,596,941 GBP2022-12-31
Cash at bank and in hand
2,674,785 GBP2023-12-31
3,029,022 GBP2022-12-31
Current Assets
2,960,240 GBP2023-12-31
4,643,563 GBP2022-12-31
Creditors
Current
914,210 GBP2023-12-31
1,992,295 GBP2022-12-31
Net Current Assets/Liabilities
2,046,030 GBP2023-12-31
2,651,268 GBP2022-12-31
Total Assets Less Current Liabilities
12,672,502 GBP2023-12-31
13,154,131 GBP2022-12-31
Creditors
Non-current
731,299 GBP2023-12-31
870,088 GBP2022-12-31
Net Assets/Liabilities
11,941,203 GBP2023-12-31
12,284,043 GBP2022-12-31
Equity
Called up share capital
219,380 GBP2023-12-31
300,000 GBP2022-12-31
300,000 GBP2021-12-31
Revaluation reserve
5,260,000 GBP2023-12-31
5,260,000 GBP2022-12-31
5,260,000 GBP2021-12-31
Capital redemption reserve
80,620 GBP2023-12-31
Retained earnings (accumulated losses)
6,381,203 GBP2023-12-31
6,724,043 GBP2022-12-31
6,194,408 GBP2021-12-31
Equity
11,941,203 GBP2023-12-31
12,284,043 GBP2022-12-31
11,754,408 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
529,635 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,010,589 GBP2023-01-01 ~ 2023-12-31
1,607,069 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
201,506 GBP2023-01-01 ~ 2023-12-31
164,971 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
156,386 GBP2023-01-01 ~ 2023-12-31
23,139 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,368,481 GBP2023-01-01 ~ 2023-12-31
1,795,179 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
582023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Director Remuneration
493,368 GBP2023-01-01 ~ 2023-12-31
202,076 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
45,980 GBP2023-01-01 ~ 2023-12-31
21,450 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
10,500 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
548,540 GBP2023-01-01 ~ 2023-12-31
100,631 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,182,000 GBP2023-12-31
10,182,000 GBP2022-12-31
Plant and equipment
507,539 GBP2023-12-31
343,250 GBP2022-12-31
Motor vehicles
18,898 GBP2023-12-31
13,598 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,708,437 GBP2023-12-31
10,538,848 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
67,594 GBP2023-12-31
22,387 GBP2022-12-31
Motor vehicles
14,371 GBP2023-12-31
13,598 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
81,965 GBP2023-12-31
35,985 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
45,207 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
10,182,000 GBP2023-12-31
10,182,000 GBP2022-12-31
Plant and equipment
439,945 GBP2023-12-31
320,863 GBP2022-12-31
Motor vehicles
4,527 GBP2023-12-31
Merchandise
17,600 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
96,960 GBP2023-12-31
113,151 GBP2022-12-31
Other Debtors
Current
430,000 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
38,140 GBP2023-12-31
12,428 GBP2022-12-31
Prepayments/Accrued Income
Current
150,355 GBP2023-12-31
317,364 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
285,455 GBP2023-12-31
1,596,941 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
98,276 GBP2023-12-31
96,812 GBP2022-12-31
Other Remaining Borrowings
Current
60,164 GBP2023-12-31
55,608 GBP2022-12-31
Trade Creditors/Trade Payables
Current
208,252 GBP2023-12-31
121,826 GBP2022-12-31
Other Taxation & Social Security Payable
Current
28,994 GBP2023-12-31
24,933 GBP2022-12-31
Accrued Liabilities
Current
512,694 GBP2023-12-31
1,532,450 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
720,803 GBP2023-12-31
799,428 GBP2022-12-31
Other Remaining Borrowings
Non-current
10,496 GBP2023-12-31
70,660 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
98,276 GBP2023-12-31
96,812 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
158,440 GBP2023-12-31
152,420 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
108,103 GBP2023-12-31
96,129 GBP2022-12-31
Non-current, Between two and five year
612,700 GBP2023-12-31
703,299 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
109,500 shares2023-12-31
Class 3 ordinary share
109,880 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,194,158 GBP2023-01-01 ~ 2023-12-31