Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
6,653,921 GBP2022-01-01 ~ 2022-12-31
3,368,374 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-2,480,827 GBP2022-01-01 ~ 2022-12-31
-1,662,187 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,173,094 GBP2022-01-01 ~ 2022-12-31
1,706,187 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-2,389 GBP2022-01-01 ~ 2022-12-31
-253,517 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,766,477 GBP2022-01-01 ~ 2022-12-31
-1,190,745 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,548,563 GBP2022-01-01 ~ 2022-12-31
703,071 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
764 GBP2022-01-01 ~ 2022-12-31
112,716 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,433,395 GBP2022-01-01 ~ 2022-12-31
632,583 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,927,977 GBP2022-01-01 ~ 2022-12-31
417,416 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,927,977 GBP2022-01-01 ~ 2022-12-31
417,416 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
5,639,073 GBP2022-12-31
5,347,783 GBP2021-12-31
Fixed Assets - Investments
12,836 GBP2022-12-31
12,836 GBP2021-12-31
Fixed Assets
5,651,909 GBP2022-12-31
5,360,619 GBP2021-12-31
Total Inventories
23,175 GBP2022-12-31
26,792 GBP2021-12-31
Debtors
649,579 GBP2022-12-31
351,876 GBP2021-12-31
Cash at bank and in hand
1,430,762 GBP2022-12-31
351,559 GBP2021-12-31
Current Assets
2,103,516 GBP2022-12-31
730,227 GBP2021-12-31
Creditors
Current
1,077,540 GBP2022-12-31
816,493 GBP2021-12-31
Net Current Assets/Liabilities
1,025,976 GBP2022-12-31
-86,266 GBP2021-12-31
Total Assets Less Current Liabilities
6,677,885 GBP2022-12-31
5,274,353 GBP2021-12-31
Creditors
Non-current
-227,294 GBP2021-12-31
Net Assets/Liabilities
6,489,884 GBP2022-12-31
4,894,475 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2020-12-31
Revaluation reserve
1,035,549 GBP2022-12-31
1,056,683 GBP2021-12-31
1,078,248 GBP2020-12-31
Retained earnings (accumulated losses)
5,454,235 GBP2022-12-31
3,837,692 GBP2021-12-31
9,307,980 GBP2020-12-31
Equity
6,489,884 GBP2022-12-31
4,894,475 GBP2021-12-31
10,386,328 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-332,568 GBP2022-01-01 ~ 2022-12-31
-5,909,269 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-332,568 GBP2022-01-01 ~ 2022-12-31
-5,909,269 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,949,111 GBP2022-01-01 ~ 2022-12-31
438,981 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,282,808 GBP2022-01-01 ~ 2022-12-31
1,017,754 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
79,443 GBP2022-01-01 ~ 2022-12-31
50,005 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,081 GBP2022-01-01 ~ 2022-12-31
13,164 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,380,332 GBP2022-01-01 ~ 2022-12-31
1,080,923 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
962022-01-01 ~ 2022-12-31
852021-01-01 ~ 2021-12-31
Director Remuneration
20,181 GBP2022-01-01 ~ 2022-12-31
12,553 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
273,413 GBP2022-01-01 ~ 2022-12-31
270,942 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,500 GBP2022-01-01 ~ 2022-12-31
12,075 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
470,001 GBP2022-01-01 ~ 2022-12-31
219,673 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
462,345 GBP2022-01-01 ~ 2022-12-31
120,191 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
332,568 GBP2022-01-01 ~ 2022-12-31
5,909,269 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
501,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
501,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,958,088 GBP2022-12-31
6,534,309 GBP2021-12-31
Furniture and fittings
4,631,199 GBP2022-12-31
4,512,965 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
12,319,799 GBP2022-12-31
11,755,096 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,158,110 GBP2022-12-31
2,027,186 GBP2021-12-31
Furniture and fittings
4,301,313 GBP2022-12-31
4,173,208 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,680,726 GBP2022-12-31
6,407,313 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
130,924 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
128,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,413 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
4,799,978 GBP2022-12-31
4,507,123 GBP2021-12-31
Furniture and fittings
329,886 GBP2022-12-31
339,757 GBP2021-12-31
Land and buildings, Long leasehold
500,903 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
12,836 GBP2021-12-31
Investments in Group Undertakings
12,836 GBP2022-12-31
12,836 GBP2021-12-31
Merchandise
23,175 GBP2022-12-31
26,792 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
30,801 GBP2022-12-31
41,217 GBP2021-12-31
Other Debtors
Current
1,400 GBP2022-12-31
Prepayments/Accrued Income
Current
215,502 GBP2022-12-31
127,455 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
247,703 GBP2022-12-31
Current, Amounts falling due within one year
168,672 GBP2021-12-31
Other Debtors
Non-current
77,288 GBP2022-12-31
183,204 GBP2021-12-31
Debtors
Non-current
401,876 GBP2022-12-31
183,204 GBP2021-12-31
Trade Creditors/Trade Payables
Current
418,253 GBP2022-12-31
360,535 GBP2021-12-31
Corporation Tax Payable
Current
361,802 GBP2022-12-31
219,097 GBP2021-12-31
Other Taxation & Social Security Payable
Current
14,103 GBP2022-12-31
13,512 GBP2021-12-31
Other Creditors
Current
24,716 GBP2022-12-31
16,298 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
84,207 GBP2022-12-31
92,010 GBP2021-12-31
Amounts owed to group undertakings
Non-current
227,294 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78 GBP2022-12-31
935 GBP2021-12-31
Between one and five year
78 GBP2021-12-31
All periods
78 GBP2022-12-31
1,013 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
188,001 GBP2022-12-31
152,584 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
188,001 GBP2022-12-31
152,584 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,927,977 GBP2022-01-01 ~ 2022-12-31