Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2023-03-31
Turnover/Revenue
3,218,230 GBP2022-01-01 ~ 2023-03-31
2,521,589 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
2,727,408 GBP2022-01-01 ~ 2023-03-31
2,118,234 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
490,822 GBP2022-01-01 ~ 2023-03-31
403,355 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
1,077,012 GBP2022-01-01 ~ 2023-03-31
852,185 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-519,349 GBP2022-01-01 ~ 2023-03-31
-204,783 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
80,823 GBP2022-01-01 ~ 2023-03-31
63,994 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-600,172 GBP2022-01-01 ~ 2023-03-31
-268,777 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
10,465 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-600,172 GBP2022-01-01 ~ 2023-03-31
-279,242 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-600,172 GBP2022-01-01 ~ 2023-03-31
-279,242 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,971,029 GBP2023-03-31
3,403,835 GBP2021-12-31
Debtors
2,079,158 GBP2023-03-31
2,037,318 GBP2021-12-31
Cash at bank and in hand
36,143 GBP2023-03-31
32,019 GBP2021-12-31
Current Assets
2,115,301 GBP2023-03-31
2,069,337 GBP2021-12-31
Creditors
Current
231,840 GBP2023-03-31
219,575 GBP2021-12-31
Net Current Assets/Liabilities
1,883,461 GBP2023-03-31
1,849,762 GBP2021-12-31
Total Assets Less Current Liabilities
4,854,490 GBP2023-03-31
5,253,597 GBP2021-12-31
Net Assets/Liabilities
7,003 GBP2023-03-31
607,175 GBP2021-12-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2021-12-31
100 GBP2020-12-31
Revaluation reserve
748,668 GBP2023-03-31
748,668 GBP2021-12-31
748,668 GBP2020-12-31
Retained earnings (accumulated losses)
-741,765 GBP2023-03-31
-141,593 GBP2021-12-31
137,649 GBP2020-12-31
Equity
7,003 GBP2023-03-31
607,175 GBP2021-12-31
886,417 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-600,172 GBP2022-01-01 ~ 2023-03-31
-279,242 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,273,899 GBP2022-01-01 ~ 2023-03-31
1,787,313 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
172,211 GBP2022-01-01 ~ 2023-03-31
132,019 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,370 GBP2022-01-01 ~ 2023-03-31
28,895 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,480,480 GBP2022-01-01 ~ 2023-03-31
1,948,227 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
852022-01-01 ~ 2023-03-31
872021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
454,264 GBP2022-01-01 ~ 2023-03-31
377,441 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
3,000 GBP2022-01-01 ~ 2023-03-31
3,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-114,033 GBP2022-01-01 ~ 2023-03-31
-51,068 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
331,318 GBP2023-03-31
306,111 GBP2021-12-31
Furniture and fittings
2,639,783 GBP2023-03-31
2,618,409 GBP2021-12-31
Motor vehicles
30,587 GBP2023-03-31
30,587 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
7,443,670 GBP2023-03-31
7,397,089 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
235,612 GBP2023-03-31
210,245 GBP2021-12-31
Furniture and fittings
2,600,240 GBP2023-03-31
2,169,964 GBP2021-12-31
Motor vehicles
30,587 GBP2023-03-31
30,587 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,472,641 GBP2023-03-31
3,993,254 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
25,367 GBP2022-01-01 ~ 2023-03-31
Furniture and fittings
430,276 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
479,387 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
95,706 GBP2023-03-31
95,866 GBP2021-12-31
Furniture and fittings
39,543 GBP2023-03-31
448,445 GBP2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
3,937 GBP2023-03-31
5,316 GBP2021-12-31
Under hire purchased contracts or finance leases
2,839,717 GBP2023-03-31
2,864,840 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
76,650 GBP2023-03-31
82,909 GBP2021-12-31
Prepayments/Accrued Income
Current
78,011 GBP2023-03-31
104,794 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
154,661 GBP2023-03-31
187,703 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
1,911 GBP2023-03-31
1,897 GBP2021-12-31
Other Taxation & Social Security Payable
Current
22,949 GBP2023-03-31
56,711 GBP2021-12-31
Other Creditors
Current
46,248 GBP2023-03-31
23,993 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
160,732 GBP2023-03-31
136,974 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,826,189 GBP2023-03-31
1,837,386 GBP2021-12-31
Amounts owed to group undertakings
Non-current
2,981,196 GBP2023-03-31
2,768,934 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
40,102 GBP2023-03-31
40,102 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
40,102 GBP2023-03-31
40,102 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-03-31