Average Number of Employees
1222023-01-01 ~ 2023-12-31
1052021-12-31 ~ 2022-12-30
Turnover/Revenue
5,921,497 GBP2023-01-01 ~ 2023-12-31
5,230,899 GBP2021-12-31 ~ 2022-12-30
Cost of Sales
-1,881,848 GBP2023-01-01 ~ 2023-12-31
-1,407,067 GBP2021-12-31 ~ 2022-12-30
Gross Profit/Loss
4,039,649 GBP2023-01-01 ~ 2023-12-31
3,823,832 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
-5,449,455 GBP2023-01-01 ~ 2023-12-31
-4,960,721 GBP2021-12-31 ~ 2022-12-30
Operating Profit/Loss
-964,800 GBP2023-01-01 ~ 2023-12-31
-816,792 GBP2021-12-31 ~ 2022-12-30
Interest Payable/Similar Charges (Finance Costs)
-110,323 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
-964,800 GBP2023-01-01 ~ 2023-12-31
-927,115 GBP2021-12-31 ~ 2022-12-30
Profit/Loss
-964,800 GBP2023-01-01 ~ 2023-12-31
-927,115 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
6,771,839 GBP2023-12-31
6,817,823 GBP2022-12-30
Fixed Assets
6,771,839 GBP2023-12-31
6,817,823 GBP2022-12-30
Total Inventories
1,161,687 GBP2023-12-31
1,226,257 GBP2022-12-30
Debtors
Current
430,522 GBP2023-12-31
510,779 GBP2022-12-30
Cash at bank and in hand
74,948 GBP2023-12-31
39,994 GBP2022-12-30
Current Assets
1,667,157 GBP2023-12-31
1,777,030 GBP2022-12-30
Creditors
Current, Amounts falling due within one year
-30,298,966 GBP2023-12-31
-29,490,023 GBP2022-12-30
Net Current Assets/Liabilities
-28,631,809 GBP2023-12-31
-27,712,993 GBP2022-12-30
Total Assets Less Current Liabilities
-21,859,970 GBP2023-12-31
-20,895,170 GBP2022-12-30
Net Assets/Liabilities
-21,859,970 GBP2023-12-31
-20,895,170 GBP2022-12-30
Equity
Called up share capital
2,867,895 GBP2023-12-31
2,867,895 GBP2022-12-30
2,867,895 GBP2021-12-31
Share premium
20,587 GBP2023-12-31
20,587 GBP2022-12-30
20,587 GBP2021-12-31
Retained earnings (accumulated losses)
-24,748,452 GBP2023-12-31
-23,783,652 GBP2022-12-30
-22,856,537 GBP2021-12-31
Equity
-21,859,970 GBP2023-12-31
-20,895,170 GBP2022-12-30
-19,968,055 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-964,800 GBP2023-01-01 ~ 2023-12-31
-927,115 GBP2021-12-31 ~ 2022-12-30
Audit Fees/Expenses
9,810 GBP2023-01-01 ~ 2023-12-31
9,340 GBP2021-12-31 ~ 2022-12-30
Wages/Salaries
2,925,892 GBP2023-01-01 ~ 2023-12-31
2,406,530 GBP2021-12-31 ~ 2022-12-30
Social Security Costs
227,475 GBP2023-01-01 ~ 2023-12-31
217,518 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
3,319,019 GBP2023-01-01 ~ 2023-12-31
2,824,541 GBP2021-12-31 ~ 2022-12-30
Director Remuneration
289,670 GBP2023-01-01 ~ 2023-12-31
277,347 GBP2021-12-31 ~ 2022-12-30
Tax Expense/Credit at Applicable Tax Rate
-226,921 GBP2023-01-01 ~ 2023-12-31
-68,343 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Gross Cost
Buildings
12,191,661 GBP2023-12-31
12,190,791 GBP2022-12-30
Plant and equipment
245,238 GBP2023-12-31
216,768 GBP2022-12-30
Motor vehicles
12,500 GBP2023-12-31
12,500 GBP2022-12-30
Furniture and fittings
478,073 GBP2023-12-31
438,483 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
12,927,472 GBP2023-12-31
12,858,542 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
113,942 GBP2022-12-30
Motor vehicles
3,542 GBP2022-12-30
Furniture and fittings
253,908 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,040,719 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
29,380 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
2,500 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
83,034 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
114,914 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
143,322 GBP2023-12-31
Motor vehicles
6,042 GBP2023-12-31
Furniture and fittings
336,942 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,155,633 GBP2023-12-31
Property, Plant & Equipment
Buildings
6,522,334 GBP2023-12-31
6,521,464 GBP2022-12-30
Plant and equipment
101,916 GBP2023-12-31
102,826 GBP2022-12-30
Motor vehicles
6,458 GBP2023-12-31
8,958 GBP2022-12-30
Furniture and fittings
141,131 GBP2023-12-31
184,575 GBP2022-12-30
Finished Goods/Goods for Resale
1,161,687 GBP2023-12-31
1,226,257 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
336,501 GBP2023-12-31
401,058 GBP2022-12-30
Amounts Owed by Group Undertakings
Current
15,760 GBP2023-12-31
37,024 GBP2022-12-30
Other Debtors
Current
579 GBP2023-12-31
900 GBP2022-12-30
Prepayments/Accrued Income
Current
77,682 GBP2023-12-31
71,797 GBP2022-12-30
Trade Creditors/Trade Payables
Current
335,526 GBP2023-12-31
313,045 GBP2022-12-30
Amounts owed to group undertakings
Current
28,766,075 GBP2023-12-31
28,094,451 GBP2022-12-30
Taxation/Social Security Payable
Current
618,283 GBP2023-12-31
532,229 GBP2022-12-30
Other Creditors
Current
40,522 GBP2023-12-31
29,574 GBP2022-12-30
Accrued Liabilities/Deferred Income
Current
538,560 GBP2023-12-31
520,724 GBP2022-12-30
Creditors
Current
30,298,966 GBP2023-12-31
29,490,023 GBP2022-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,867,895 shares2023-12-31
2,867,895 shares2022-12-30
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31