Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
903,909 GBP2024-01-01 ~ 2024-12-31
408,092 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
151,570 GBP2024-01-01 ~ 2024-12-31
109,395 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
752,339 GBP2024-01-01 ~ 2024-12-31
298,697 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
6,612 GBP2024-01-01 ~ 2024-12-31
76,663 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,478,746 GBP2024-01-01 ~ 2024-12-31
1,010,298 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-733,019 GBP2024-01-01 ~ 2024-12-31
-788,264 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
500 GBP2024-01-01 ~ 2024-12-31
5,963 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-733,519 GBP2024-01-01 ~ 2024-12-31
-794,227 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,372 GBP2024-01-01 ~ 2024-12-31
6,391 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-732,147 GBP2024-01-01 ~ 2024-12-31
-800,618 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-4,952,639 GBP2024-12-31
-4,220,492 GBP2023-12-31
-3,419,874 GBP2022-12-31
Property, Plant & Equipment
6,763,940 GBP2024-12-31
6,913,772 GBP2023-12-31
Total Inventories
10,831 GBP2024-12-31
8,554 GBP2023-12-31
Debtors
538,241 GBP2024-12-31
494,655 GBP2023-12-31
Cash at bank and in hand
21,602 GBP2024-12-31
13,748 GBP2023-12-31
Current Assets
570,674 GBP2024-12-31
516,957 GBP2023-12-31
Creditors
Current
10,717,196 GBP2024-12-31
10,079,792 GBP2023-12-31
Net Current Assets/Liabilities
-10,146,522 GBP2024-12-31
-9,562,835 GBP2023-12-31
Total Assets Less Current Liabilities
-3,382,582 GBP2024-12-31
-2,649,063 GBP2023-12-31
Net Assets/Liabilities
-3,389,731 GBP2024-12-31
-2,657,584 GBP2023-12-31
Equity
Called up share capital
315,260 GBP2024-12-31
315,260 GBP2023-12-31
Share premium
1,237,548 GBP2024-12-31
1,237,548 GBP2023-12-31
Capital redemption reserve
10,100 GBP2024-12-31
10,100 GBP2023-12-31
Equity
-3,389,731 GBP2024-12-31
-2,657,584 GBP2023-12-31
Bank Overdrafts
-53,455 GBP2023-12-31
Wages/Salaries
520,026 GBP2024-01-01 ~ 2024-12-31
399,627 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,387 GBP2024-01-01 ~ 2024-12-31
6,478 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
526,413 GBP2024-01-01 ~ 2024-12-31
406,105 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
232024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,430 GBP2024-01-01 ~ 2024-12-31
158,503 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,760 GBP2024-01-01 ~ 2024-12-31
9,349 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,541,506 GBP2024-12-31
3,541,506 GBP2023-12-31
Land and buildings, Long leasehold
5,050,000 GBP2023-12-31
Furniture and fittings
1,552,515 GBP2024-12-31
1,544,500 GBP2023-12-31
Computers
5,460 GBP2024-12-31
4,877 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,149,481 GBP2024-12-31
10,140,883 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
475,421 GBP2024-12-31
428,140 GBP2023-12-31
Furniture and fittings
1,543,366 GBP2024-12-31
1,533,217 GBP2023-12-31
Computers
4,877 GBP2024-12-31
4,877 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,385,541 GBP2024-12-31
3,227,111 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
47,281 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
10,149 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,430 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,066,085 GBP2024-12-31
3,113,366 GBP2023-12-31
Furniture and fittings
9,149 GBP2024-12-31
11,283 GBP2023-12-31
Computers
583 GBP2024-12-31
Land and buildings, Long leasehold
3,789,123 GBP2023-12-31
Merchandise
10,831 GBP2024-12-31
8,554 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
56,350 GBP2024-12-31
56,491 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
337,039 GBP2024-12-31
307,610 GBP2023-12-31
Other Debtors
Current
4,725 GBP2024-12-31
7,455 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
11,215 GBP2023-12-31
Prepayments/Accrued Income
Current
52,938 GBP2024-12-31
22,994 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
538,241 GBP2024-12-31
Amounts falling due within one year, Current
494,655 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
53,455 GBP2023-12-31
Trade Creditors/Trade Payables
Current
304,403 GBP2024-12-31
207,670 GBP2023-12-31
Amounts owed to group undertakings
Current
6,644,599 GBP2024-12-31
6,657,680 GBP2023-12-31
Corporation Tax Payable
Current
4,725 GBP2024-12-31
Other Taxation & Social Security Payable
Current
176,187 GBP2024-12-31
62,670 GBP2023-12-31
Other Creditors
Current
77,849 GBP2024-12-31
8,784 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
71,732 GBP2024-12-31
52,802 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,417 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
7,149 GBP2024-12-31
8,521 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2024-12-31
Class 2 ordinary share
195,016 shares2024-12-31
Class 3 ordinary share
24,424 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-732,147 GBP2024-01-01 ~ 2024-12-31