Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,777,646 GBP2023-01-01 ~ 2023-12-31
5,318,505 GBP2021-12-31 ~ 2022-12-31
Cost of Sales
4,400,133 GBP2023-01-01 ~ 2023-12-31
3,511,674 GBP2021-12-31 ~ 2022-12-31
Gross Profit/Loss
2,377,513 GBP2023-01-01 ~ 2023-12-31
1,806,831 GBP2021-12-31 ~ 2022-12-31
Administrative Expenses
1,238,071 GBP2023-01-01 ~ 2023-12-31
1,051,727 GBP2021-12-31 ~ 2022-12-31
Operating Profit/Loss
1,224,568 GBP2023-01-01 ~ 2023-12-31
842,603 GBP2021-12-31 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,366 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
158,518 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,086,416 GBP2023-01-01 ~ 2023-12-31
842,603 GBP2021-12-31 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
152,055 GBP2023-01-01 ~ 2023-12-31
186,741 GBP2021-12-31 ~ 2022-12-31
Profit/Loss
934,361 GBP2023-01-01 ~ 2023-12-31
655,862 GBP2021-12-31 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,695,292 GBP2023-12-31
2,832,931 GBP2022-12-31
2,827,069 GBP2021-12-30
Dividends Paid
Retained earnings (accumulated losses)
-1,072,000 GBP2023-01-01 ~ 2023-12-31
-650,000 GBP2021-12-31 ~ 2022-12-31
Intangible Assets
113,626 GBP2023-12-31
127,125 GBP2022-12-31
Property, Plant & Equipment
5,154,700 GBP2023-12-31
5,101,500 GBP2022-12-31
Fixed Assets
5,268,326 GBP2023-12-31
5,228,625 GBP2022-12-31
Total Inventories
17,012 GBP2023-12-31
17,012 GBP2022-12-31
Debtors
258,956 GBP2023-12-31
297,974 GBP2022-12-31
Cash at bank and in hand
1,091,082 GBP2023-12-31
1,027,356 GBP2022-12-31
Current Assets
1,367,050 GBP2023-12-31
1,342,342 GBP2022-12-31
Creditors
Current
1,006,411 GBP2023-12-31
3,462,076 GBP2022-12-31
Net Current Assets/Liabilities
360,639 GBP2023-12-31
-2,119,734 GBP2022-12-31
Total Assets Less Current Liabilities
5,628,965 GBP2023-12-31
3,108,891 GBP2022-12-31
Net Assets/Liabilities
2,695,392 GBP2023-12-31
2,833,031 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
2,695,392 GBP2023-12-31
2,833,031 GBP2022-12-31
Wages/Salaries
3,920,604 GBP2023-01-01 ~ 2023-12-31
3,156,334 GBP2021-12-31 ~ 2022-12-31
Social Security Costs
312,075 GBP2023-01-01 ~ 2023-12-31
242,323 GBP2021-12-31 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,674 GBP2023-01-01 ~ 2023-12-31
73,180 GBP2021-12-31 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,326,353 GBP2023-01-01 ~ 2023-12-31
3,471,837 GBP2021-12-31 ~ 2022-12-31
Average Number of Employees
1642023-01-01 ~ 2023-12-31
1612021-12-31 ~ 2022-12-31
Director Remuneration
170,962 GBP2023-01-01 ~ 2023-12-31
166,619 GBP2021-12-31 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
138,839 GBP2023-01-01 ~ 2023-12-31
112,938 GBP2021-12-31 ~ 2022-12-31
Audit Fees/Expenses
19,320 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2021-12-31 ~ 2022-12-31
Current Tax for the Period
142,536 GBP2023-01-01 ~ 2023-12-31
43,722 GBP2021-12-31 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
271,604 GBP2023-01-01 ~ 2023-12-31
160,095 GBP2021-12-31 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
423,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
309,374 GBP2023-12-31
295,875 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,499 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
113,626 GBP2023-12-31
127,125 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,868,999 GBP2023-12-31
4,824,022 GBP2022-12-31
Furniture and fittings
1,191,285 GBP2023-12-31
1,042,476 GBP2022-12-31
Motor vehicles
57,530 GBP2023-12-31
54,530 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,117,814 GBP2023-12-31
5,921,028 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
203,048 GBP2023-12-31
181,462 GBP2022-12-31
Furniture and fittings
735,238 GBP2023-12-31
621,226 GBP2022-12-31
Motor vehicles
24,828 GBP2023-12-31
16,840 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
963,114 GBP2023-12-31
819,528 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
21,586 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
114,012 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,988 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
143,586 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,665,951 GBP2023-12-31
4,642,560 GBP2022-12-31
Furniture and fittings
456,047 GBP2023-12-31
421,250 GBP2022-12-31
Motor vehicles
32,702 GBP2023-12-31
37,690 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
4,747 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
18,987 GBP2023-12-31
23,734 GBP2022-12-31
Merchandise
17,012 GBP2023-12-31
17,012 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
33,239 GBP2023-12-31
26,544 GBP2022-12-31
Other Debtors
Current
56,884 GBP2023-12-31
19,510 GBP2022-12-31
Prepayments/Accrued Income
Current
168,833 GBP2023-12-31
251,920 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
258,956 GBP2023-12-31
297,974 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
5,850 GBP2023-12-31
5,850 GBP2022-12-31
Trade Creditors/Trade Payables
Current
36,088 GBP2023-12-31
39,340 GBP2022-12-31
Amounts owed to group undertakings
Current
7,234 GBP2023-12-31
3,127,351 GBP2022-12-31
Corporation Tax Payable
Current
150,338 GBP2023-12-31
43,722 GBP2022-12-31
Other Taxation & Social Security Payable
Current
102,943 GBP2023-12-31
64,663 GBP2022-12-31
Accrued Liabilities
Current
324,809 GBP2023-12-31
181,150 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,497 GBP2023-12-31
16,346 GBP2022-12-31
Other Creditors
Non-current
2,654,043 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
10,497 GBP2023-12-31
16,346 GBP2022-12-31
hire purchase agreements
16,347 GBP2023-12-31
22,196 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
62,440 GBP2023-12-31
39,661 GBP2022-12-31
Between one and five year
145,619 GBP2023-12-31
102,743 GBP2022-12-31
All periods
208,059 GBP2023-12-31
142,404 GBP2022-12-31
Total Borrowings
Secured
3,049,539 GBP2023-12-31
22,196 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
269,033 GBP2023-12-31
259,514 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
934,361 GBP2023-01-01 ~ 2023-12-31