Cost of Sales
-263,992 GBP2023-01-01 ~ 2023-12-31
-230,775 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,918,986 GBP2023-01-01 ~ 2023-12-31
-1,850,918 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-155,025 GBP2023-01-01 ~ 2023-12-31
-205,784 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-155,025 GBP2023-01-01 ~ 2023-12-31
-205,784 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-155,025 GBP2023-01-01 ~ 2023-12-31
-205,784 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,818,673 GBP2023-12-31
3,655,227 GBP2022-12-31
Debtors
1,311,073 GBP2023-12-31
1,455,211 GBP2022-12-31
Cash at bank and in hand
77,015 GBP2023-12-31
156,607 GBP2022-12-31
Current Assets
1,398,462 GBP2023-12-31
1,622,220 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,552,465 GBP2023-12-31
-1,449,001 GBP2022-12-31
Net Current Assets/Liabilities
-154,003 GBP2023-12-31
173,219 GBP2022-12-31
Total Assets Less Current Liabilities
3,664,670 GBP2023-12-31
3,828,446 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-8,751 GBP2022-12-31
Net Assets/Liabilities
3,664,670 GBP2023-12-31
3,819,695 GBP2022-12-31
Equity
Called up share capital
4,300,004 GBP2023-12-31
4,300,004 GBP2022-12-31
4,300,004 GBP2021-12-31
Retained earnings (accumulated losses)
-635,334 GBP2023-12-31
-480,309 GBP2022-12-31
-274,525 GBP2021-12-31
Equity
3,664,670 GBP2023-12-31
3,819,695 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-155,025 GBP2023-01-01 ~ 2023-12-31
-205,784 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,050 GBP2023-01-01 ~ 2023-12-31
6,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Wages/Salaries
806,668 GBP2023-01-01 ~ 2023-12-31
820,172 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,822 GBP2023-01-01 ~ 2023-12-31
12,260 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
887,481 GBP2023-01-01 ~ 2023-12-31
894,257 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,742,197 GBP2023-12-31
4,742,197 GBP2022-12-31
Furniture and fittings
1,199,762 GBP2023-12-31
792,243 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,941,959 GBP2023-12-31
5,534,440 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,409,758 GBP2023-12-31
1,329,224 GBP2022-12-31
Furniture and fittings
713,528 GBP2023-12-31
549,989 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,123,286 GBP2023-12-31
1,879,213 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
80,534 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
163,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
244,073 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,332,439 GBP2023-12-31
3,412,973 GBP2022-12-31
Furniture and fittings
486,234 GBP2023-12-31
242,254 GBP2022-12-31
Finished Goods/Goods for Resale
10,374 GBP2023-12-31
10,402 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
50,417 GBP2023-12-31
30,452 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,195,398 GBP2023-12-31
1,364,898 GBP2022-12-31
Other Debtors
Current
39,414 GBP2023-12-31
26,104 GBP2022-12-31
Prepayments/Accrued Income
Current
25,844 GBP2023-12-31
33,757 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,311,073 GBP2023-12-31
1,455,211 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
8,751 GBP2023-12-31
4,949 GBP2022-12-31
Trade Creditors/Trade Payables
Current
99,382 GBP2023-12-31
127,198 GBP2022-12-31
Amounts owed to group undertakings
Current
1,153,392 GBP2023-12-31
1,083,497 GBP2022-12-31
Other Taxation & Social Security Payable
Current
78,311 GBP2023-12-31
121,058 GBP2022-12-31
Other Creditors
Current
163,529 GBP2023-12-31
80,003 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
49,100 GBP2023-12-31
32,296 GBP2022-12-31
Creditors
Current
1,552,465 GBP2023-12-31
1,449,001 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
8,751 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,751 GBP2023-12-31
4,949 GBP2022-12-31
Minimum gross finance lease payments owing
8,751 GBP2023-12-31
13,700 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,150,004 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,918 GBP2023-12-31
30,000 GBP2022-12-31
Between two and five year
131,985 GBP2023-12-31
120,000 GBP2022-12-31
More than five year
36,250 GBP2023-12-31
66,250 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
205,153 GBP2023-12-31
216,250 GBP2022-12-31