Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
408,092 GBP2023-01-01 ~ 2023-12-31
521,842 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
109,395 GBP2023-01-01 ~ 2023-12-31
101,464 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
298,697 GBP2023-01-01 ~ 2023-12-31
420,378 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
76,663 GBP2023-01-01 ~ 2023-12-31
43,016 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,010,298 GBP2023-01-01 ~ 2023-12-31
874,004 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-788,264 GBP2023-01-01 ~ 2023-12-31
-496,642 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
5,963 GBP2023-01-01 ~ 2023-12-31
9,514 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-794,227 GBP2023-01-01 ~ 2023-12-31
-506,156 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
6,391 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-800,618 GBP2023-01-01 ~ 2023-12-31
-506,156 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-4,220,492 GBP2023-12-31
-3,419,874 GBP2022-12-31
-2,913,718 GBP2021-12-31
Property, Plant & Equipment
6,913,772 GBP2023-12-31
7,070,672 GBP2022-12-31
Total Inventories
8,554 GBP2023-12-31
8,116 GBP2022-12-31
Debtors
494,655 GBP2023-12-31
1,921,208 GBP2022-12-31
Cash at bank and in hand
13,748 GBP2023-12-31
224,155 GBP2022-12-31
Current Assets
516,957 GBP2023-12-31
2,153,479 GBP2022-12-31
Creditors
Current
10,079,792 GBP2023-12-31
11,078,987 GBP2022-12-31
Net Current Assets/Liabilities
-9,562,835 GBP2023-12-31
-8,925,508 GBP2022-12-31
Total Assets Less Current Liabilities
-2,649,063 GBP2023-12-31
-1,854,836 GBP2022-12-31
Net Assets/Liabilities
-2,657,584 GBP2023-12-31
-1,856,966 GBP2022-12-31
Equity
Called up share capital
315,260 GBP2023-12-31
315,260 GBP2022-12-31
Share premium
1,237,548 GBP2023-12-31
1,237,548 GBP2022-12-31
Capital redemption reserve
10,100 GBP2023-12-31
10,100 GBP2022-12-31
Equity
-2,657,584 GBP2023-12-31
-1,856,966 GBP2022-12-31
Bank Overdrafts
-53,455 GBP2023-12-31
-78,482 GBP2021-12-31
Wages/Salaries
399,627 GBP2023-01-01 ~ 2023-12-31
413,488 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,478 GBP2023-01-01 ~ 2023-12-31
7,290 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
406,105 GBP2023-01-01 ~ 2023-12-31
420,778 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
212023-01-01 ~ 2023-12-31
202022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,503 GBP2023-01-01 ~ 2023-12-31
213,773 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,349 GBP2023-01-01 ~ 2023-12-31
14,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,541,506 GBP2023-12-31
3,541,506 GBP2022-12-31
Land and buildings, Long leasehold
5,050,000 GBP2022-12-31
Furniture and fittings
1,544,500 GBP2023-12-31
1,542,897 GBP2022-12-31
Computers
4,877 GBP2023-12-31
4,877 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,140,883 GBP2023-12-31
10,139,280 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
428,140 GBP2023-12-31
381,467 GBP2022-12-31
Furniture and fittings
1,533,217 GBP2023-12-31
1,523,608 GBP2022-12-31
Computers
4,877 GBP2023-12-31
4,264 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,227,111 GBP2023-12-31
3,068,608 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
46,673 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,609 GBP2023-01-01 ~ 2023-12-31
Computers
613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,503 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,113,366 GBP2023-12-31
3,160,039 GBP2022-12-31
Furniture and fittings
11,283 GBP2023-12-31
19,289 GBP2022-12-31
Computers
613 GBP2022-12-31
Merchandise
8,554 GBP2023-12-31
8,116 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
56,491 GBP2023-12-31
59,207 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
307,610 GBP2023-12-31
1,742,508 GBP2022-12-31
Other Debtors
Current
7,455 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
11,215 GBP2023-12-31
Prepayments/Accrued Income
Current
22,994 GBP2023-12-31
20,554 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
494,655 GBP2023-12-31
Current, Amounts falling due within one year
1,921,208 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
53,455 GBP2023-12-31
Trade Creditors/Trade Payables
Current
207,670 GBP2023-12-31
584,295 GBP2022-12-31
Amounts owed to group undertakings
Current
6,657,680 GBP2023-12-31
6,667,218 GBP2022-12-31
Other Taxation & Social Security Payable
Current
62,670 GBP2023-12-31
95,932 GBP2022-12-31
Other Creditors
Current
8,784 GBP2023-12-31
93,972 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
52,802 GBP2023-12-31
113,478 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,417 GBP2023-12-31
10,417 GBP2022-12-31
Between one and five year
10,417 GBP2022-12-31
All periods
10,417 GBP2023-12-31
20,834 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,521 GBP2023-12-31
2,130 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2023-12-31
Class 2 ordinary share
195,016 shares2023-12-31
Class 3 ordinary share
24,424 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-800,618 GBP2023-01-01 ~ 2023-12-31