Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,932,464 GBP2023-01-01 ~ 2023-12-31
5,354,751 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,576,422 GBP2023-01-01 ~ 2023-12-31
3,338,278 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,356,042 GBP2023-01-01 ~ 2023-12-31
2,016,473 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
760,472 GBP2023-01-01 ~ 2023-12-31
634,046 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,595,570 GBP2023-01-01 ~ 2023-12-31
1,704,216 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,599 GBP2023-01-01 ~ 2023-12-31
16,678 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
495,757 GBP2023-01-01 ~ 2023-12-31
240,176 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,118,412 GBP2023-01-01 ~ 2023-12-31
1,480,718 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
350,512 GBP2023-01-01 ~ 2023-12-31
377,859 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
767,900 GBP2023-01-01 ~ 2023-12-31
1,102,859 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
767,900 GBP2023-01-01 ~ 2023-12-31
1,102,859 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,371,614 GBP2023-12-31
6,487,416 GBP2022-12-31
Fixed Assets
6,371,614 GBP2023-12-31
6,487,416 GBP2022-12-31
Debtors
4,630,552 GBP2023-12-31
4,198,271 GBP2022-12-31
Cash at bank and in hand
282,533 GBP2023-12-31
671,033 GBP2022-12-31
Current Assets
4,913,085 GBP2023-12-31
4,869,304 GBP2022-12-31
Creditors
Current
1,685,465 GBP2023-12-31
880,670 GBP2022-12-31
Net Current Assets/Liabilities
3,227,620 GBP2023-12-31
3,988,634 GBP2022-12-31
Total Assets Less Current Liabilities
9,599,234 GBP2023-12-31
10,476,050 GBP2022-12-31
Creditors
Non-current
-6,772,454 GBP2023-12-31
-7,785,788 GBP2022-12-31
Net Assets/Liabilities
2,519,831 GBP2023-12-31
2,451,931 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,518,831 GBP2023-12-31
2,450,931 GBP2022-12-31
2,448,072 GBP2021-12-31
Equity
2,519,831 GBP2023-12-31
2,451,931 GBP2022-12-31
2,449,072 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2023-01-01 ~ 2023-12-31
-1,100,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-700,000 GBP2023-01-01 ~ 2023-12-31
-1,100,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
767,900 GBP2023-01-01 ~ 2023-12-31
1,102,859 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,604,612 GBP2023-01-01 ~ 2023-12-31
2,179,255 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
185,619 GBP2023-01-01 ~ 2023-12-31
161,340 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,855 GBP2023-01-01 ~ 2023-12-31
39,228 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,877,086 GBP2023-01-01 ~ 2023-12-31
2,379,823 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1462023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Director Remuneration
37,492 GBP2023-01-01 ~ 2023-12-31
56,163 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
115,802 GBP2023-01-01 ~ 2023-12-31
117,095 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,810 GBP2023-01-01 ~ 2023-12-31
6,320 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
281,894 GBP2023-01-01 ~ 2023-12-31
286,886 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
263,051 GBP2023-01-01 ~ 2023-12-31
281,336 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
20,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
20,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,818,949 GBP2022-12-31
Plant and equipment
35,138 GBP2022-12-31
Furniture and fittings
265,736 GBP2022-12-31
Motor vehicles
26,262 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,146,085 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,467,871 GBP2023-12-31
1,357,220 GBP2022-12-31
Plant and equipment
34,062 GBP2023-12-31
33,793 GBP2022-12-31
Furniture and fittings
246,472 GBP2023-12-31
241,656 GBP2022-12-31
Motor vehicles
26,066 GBP2023-12-31
26,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,774,471 GBP2023-12-31
1,658,669 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
110,651 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
269 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,816 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
66 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
115,802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
6,351,078 GBP2023-12-31
6,461,729 GBP2022-12-31
Plant and equipment
1,076 GBP2023-12-31
1,345 GBP2022-12-31
Furniture and fittings
19,264 GBP2023-12-31
24,080 GBP2022-12-31
Motor vehicles
196 GBP2023-12-31
262 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
226,621 GBP2023-12-31
280,252 GBP2022-12-31
Other Debtors
Current
4,403,931 GBP2023-12-31
3,863,877 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
54,142 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,630,552 GBP2023-12-31
4,198,271 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,013,334 GBP2023-12-31
451,350 GBP2022-12-31
Trade Creditors/Trade Payables
Current
94,837 GBP2023-12-31
63,325 GBP2022-12-31
Corporation Tax Payable
Current
125,924 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,518 GBP2023-12-31
39,682 GBP2022-12-31
Other Creditors
Current
285,138 GBP2023-12-31
202,060 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
117,714 GBP2023-12-31
124,253 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
6,772,454 GBP2023-12-31
7,785,788 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,013,334 GBP2023-12-31
451,350 GBP2022-12-31
Non-current, Between one and two years
236,399 GBP2023-12-31
7,785,788 GBP2022-12-31
Non-current, Between two and five year
6,536,055 GBP2023-12-31
Secured
7,785,788 GBP2023-12-31
8,237,138 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
318,493 GBP2023-12-31
239,043 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
306,949 GBP2023-12-31
238,331 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31