Average Number of Employees
2072023-01-01 ~ 2023-12-31
1842021-12-31 ~ 2022-12-30
Turnover/Revenue
9,466,635 GBP2023-01-01 ~ 2023-12-31
7,937,978 GBP2021-12-31 ~ 2022-12-30
Cost of Sales
-1,655,227 GBP2023-01-01 ~ 2023-12-31
-1,350,104 GBP2021-12-31 ~ 2022-12-30
Gross Profit/Loss
7,811,408 GBP2023-01-01 ~ 2023-12-31
6,587,874 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
-7,325,625 GBP2023-01-01 ~ 2023-12-31
-5,995,727 GBP2021-12-31 ~ 2022-12-30
Operating Profit/Loss
485,783 GBP2023-01-01 ~ 2023-12-31
598,147 GBP2021-12-31 ~ 2022-12-30
Interest Payable/Similar Charges (Finance Costs)
-202,457 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
485,783 GBP2023-01-01 ~ 2023-12-31
395,690 GBP2021-12-31 ~ 2022-12-30
Profit/Loss
485,783 GBP2023-01-01 ~ 2023-12-31
395,690 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
17,951,366 GBP2023-12-31
18,224,932 GBP2022-12-30
Fixed Assets - Investments
102 GBP2023-12-31
102 GBP2022-12-30
Fixed Assets
17,951,468 GBP2023-12-31
18,225,034 GBP2022-12-30
Total Inventories
103,718 GBP2023-12-31
99,256 GBP2022-12-30
Debtors
Current
1,770,862 GBP2023-12-31
974,276 GBP2022-12-30
Cash at bank and in hand
173,478 GBP2023-12-31
127,079 GBP2022-12-30
Current Assets
2,048,058 GBP2023-12-31
1,200,611 GBP2022-12-30
Creditors
Current, Amounts falling due within one year
-33,521,524 GBP2023-12-31
-33,433,426 GBP2022-12-30
Net Current Assets/Liabilities
-31,473,466 GBP2023-12-31
-32,232,815 GBP2022-12-30
Total Assets Less Current Liabilities
-13,521,998 GBP2023-12-31
-14,007,781 GBP2022-12-30
Net Assets/Liabilities
-13,521,998 GBP2023-12-31
-14,007,781 GBP2022-12-30
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-30
1,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
-14,521,998 GBP2023-12-31
-15,007,781 GBP2022-12-30
-15,403,471 GBP2021-12-31
Equity
-13,521,998 GBP2023-12-31
-14,007,781 GBP2022-12-30
-14,403,471 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
485,783 GBP2023-01-01 ~ 2023-12-31
395,690 GBP2021-12-31 ~ 2022-12-30
Audit Fees/Expenses
8,580 GBP2023-01-01 ~ 2023-12-31
8,170 GBP2021-12-31 ~ 2022-12-30
Wages/Salaries
3,653,173 GBP2023-01-01 ~ 2023-12-31
3,036,338 GBP2021-12-31 ~ 2022-12-30
Social Security Costs
243,190 GBP2023-01-01 ~ 2023-12-31
210,099 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
4,002,421 GBP2023-01-01 ~ 2023-12-31
3,335,500 GBP2021-12-31 ~ 2022-12-30
Tax Expense/Credit at Applicable Tax Rate
162,133 GBP2023-01-01 ~ 2023-12-31
89,049 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Gross Cost
Buildings
19,263,657 GBP2023-12-31
19,669,231 GBP2022-12-30
Plant and equipment
257,603 GBP2023-12-31
179,948 GBP2022-12-30
Motor vehicles
12,706 GBP2023-12-31
12,706 GBP2022-12-30
Furniture and fittings
1,379,407 GBP2023-12-31
905,354 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
20,913,373 GBP2023-12-31
20,767,239 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
59,596 GBP2022-12-30
Motor vehicles
5,368 GBP2022-12-30
Furniture and fittings
381,158 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,542,307 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,544 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
2,541 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
397,615 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
419,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
79,140 GBP2023-12-31
Motor vehicles
7,909 GBP2023-12-31
Furniture and fittings
778,773 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,962,007 GBP2023-12-31
Property, Plant & Equipment
Buildings
17,167,472 GBP2023-12-31
17,573,046 GBP2022-12-30
Plant and equipment
178,463 GBP2023-12-31
120,352 GBP2022-12-30
Motor vehicles
4,797 GBP2023-12-31
7,338 GBP2022-12-30
Furniture and fittings
600,634 GBP2023-12-31
524,196 GBP2022-12-30
Finished Goods/Goods for Resale
103,718 GBP2023-12-31
99,256 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
275,743 GBP2023-12-31
266,116 GBP2022-12-30
Amounts Owed by Group Undertakings
Current
1,142,485 GBP2023-12-31
315,785 GBP2022-12-30
Other Debtors
Current
158,787 GBP2023-12-31
148,829 GBP2022-12-30
Prepayments/Accrued Income
Current
193,847 GBP2023-12-31
243,546 GBP2022-12-30
Other Remaining Borrowings
Current
6,520,786 GBP2023-12-31
6,520,786 GBP2022-12-30
Trade Creditors/Trade Payables
Current
411,199 GBP2023-12-31
387,419 GBP2022-12-30
Amounts owed to group undertakings
Current
25,351,926 GBP2023-12-31
25,395,780 GBP2022-12-30
Taxation/Social Security Payable
Current
63,821 GBP2023-12-31
54,199 GBP2022-12-30
Accrued Liabilities/Deferred Income
Current
1,173,792 GBP2023-12-31
1,075,242 GBP2022-12-30
Creditors
Current
33,521,524 GBP2023-12-31
33,433,426 GBP2022-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
1,000,000 shares2022-12-30
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,496 GBP2023-12-31
81,095 GBP2022-12-30
Between one and five year
140,885 GBP2023-12-31
172,352 GBP2022-12-30
More than five year
3,237 GBP2023-12-31
28,632 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
198,618 GBP2023-12-31
282,079 GBP2022-12-30