Average Number of Employees
552023-01-01 ~ 2023-12-31
552022-01-01 ~ 2022-12-31
Turnover/Revenue
3,163,494 GBP2023-01-01 ~ 2023-12-31
3,241,068 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-369,928 GBP2023-01-01 ~ 2023-12-31
-346,957 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,793,566 GBP2023-01-01 ~ 2023-12-31
2,894,111 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,833,358 GBP2023-01-01 ~ 2023-12-31
-2,791,101 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-3,040,021 GBP2023-01-01 ~ 2023-12-31
101,153 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-689,002 GBP2023-01-01 ~ 2023-12-31
-445,918 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,729,023 GBP2023-01-01 ~ 2023-12-31
-344,765 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-3,438,220 GBP2023-01-01 ~ 2023-12-31
-344,765 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
6,600 GBP2023-12-31
46,649 GBP2022-12-31
Property, Plant & Equipment
22,605,185 GBP2023-12-31
25,766,285 GBP2022-12-31
Fixed Assets
22,611,785 GBP2023-12-31
25,812,934 GBP2022-12-31
Total Inventories
13,792 GBP2023-12-31
20,286 GBP2022-12-31
Debtors
Current
307,148 GBP2023-12-31
6,434,077 GBP2022-12-31
Cash at bank and in hand
247,911 GBP2023-12-31
298,236 GBP2022-12-31
Current Assets
568,851 GBP2023-12-31
6,752,599 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-590,437 GBP2022-12-31
Net Current Assets/Liabilities
284,232 GBP2023-12-31
6,162,162 GBP2022-12-31
Total Assets Less Current Liabilities
22,896,017 GBP2023-12-31
31,975,096 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-12,000,000 GBP2023-12-31
-12,153,334 GBP2022-12-31
Net Assets/Liabilities
8,451,202 GBP2023-12-31
17,086,144 GBP2022-12-31
Equity
Called up share capital
4,500,640 GBP2023-12-31
4,500,640 GBP2022-12-31
4,500,640 GBP2022-01-01
Share premium
299,360 GBP2023-12-31
299,360 GBP2022-12-31
299,360 GBP2022-01-01
Revaluation reserve
6,517,868 GBP2023-12-31
11,714,590 GBP2022-12-31
11,714,590 GBP2022-01-01
Retained earnings (accumulated losses)
-2,866,666 GBP2023-12-31
571,554 GBP2022-12-31
916,319 GBP2022-01-01
Equity
8,451,202 GBP2023-12-31
17,086,144 GBP2022-12-31
17,430,909 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,438,220 GBP2023-01-01 ~ 2023-12-31
-344,765 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,438,220 GBP2023-01-01 ~ 2023-12-31
-344,765 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-8,634,942 GBP2023-01-01 ~ 2023-12-31
-344,765 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-290,803 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-877,087 GBP2023-01-01 ~ 2023-12-31
-65,505 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
68,742 GBP2023-12-31
68,742 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
19,500,000 GBP2023-12-31
24,804,099 GBP2022-12-31
Plant and equipment
733,028 GBP2023-12-31
733,028 GBP2022-12-31
Furniture and fittings
6,808,701 GBP2023-12-31
3,903,746 GBP2022-12-31
Other
122,233 GBP2023-12-31
122,233 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
27,163,962 GBP2023-12-31
29,563,106 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-5,304,099 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
639,295 GBP2022-12-31
Furniture and fittings
3,157,526 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,796,821 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
546,167 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
843,093 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
732,851 GBP2023-12-31
Furniture and fittings
3,703,693 GBP2023-12-31
Other
122,233 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,558,777 GBP2023-12-31
Property, Plant & Equipment
Buildings
19,500,000 GBP2023-12-31
24,804,099 GBP2022-12-31
Plant and equipment
177 GBP2023-12-31
93,733 GBP2022-12-31
Furniture and fittings
3,105,008 GBP2023-12-31
746,220 GBP2022-12-31
Other
122,233 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
79,626 GBP2023-12-31
99,623 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,281,541 GBP2022-12-31
Other Debtors
Current
135,782 GBP2023-12-31
3,679 GBP2022-12-31
Prepayments/Accrued Income
Current
91,740 GBP2023-12-31
49,234 GBP2022-12-31
Cash and Cash Equivalents
247,911 GBP2023-12-31
298,236 GBP2022-12-31
Trade Creditors/Trade Payables
Current
128,510 GBP2023-12-31
223,781 GBP2022-12-31
Taxation/Social Security Payable
Current
89,299 GBP2022-12-31
Other Creditors
Current
14,319 GBP2023-12-31
166,608 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
141,790 GBP2023-12-31
110,749 GBP2022-12-31
Creditors
Current
284,619 GBP2023-12-31
590,437 GBP2022-12-31
Bank Borrowings
Non-current
12,000,000 GBP2023-12-31
12,000,000 GBP2022-12-31
Creditors
Non-current
12,000,000 GBP2023-12-31
12,153,334 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
12,000,000 GBP2023-12-31
12,000,000 GBP2022-12-31
Total Borrowings
12,000,000 GBP2023-12-31
12,000,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-2,444,815 GBP2023-12-31
-2,735,618 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
290,803 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
848 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,500,000 shares2023-12-31
4,500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
639 shares2023-12-31
639 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31