Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
18,384,882 GBP2022-01-01 ~ 2022-12-31
17,210,064 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-6,374,590 GBP2022-01-01 ~ 2022-12-31
-5,251,831 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
12,010,292 GBP2022-01-01 ~ 2022-12-31
11,958,233 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-12,149,369 GBP2022-01-01 ~ 2022-12-31
-10,970,954 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-139,077 GBP2022-01-01 ~ 2022-12-31
1,251,677 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
66 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-13,512 GBP2022-01-01 ~ 2022-12-31
-13,182 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-152,523 GBP2022-01-01 ~ 2022-12-31
1,238,495 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-90,922 GBP2022-01-01 ~ 2022-12-31
868,302 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-90,922 GBP2022-01-01 ~ 2022-12-31
868,302 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
82,337 GBP2022-12-31
88,656 GBP2021-12-31
Property, Plant & Equipment
1,501,206 GBP2022-12-31
2,003,154 GBP2021-12-31
Fixed Assets - Investments
5,000 GBP2022-12-31
5,000 GBP2021-12-31
Fixed Assets
1,588,543 GBP2022-12-31
2,096,810 GBP2021-12-31
Total Inventories
63,635 GBP2022-12-31
48,899 GBP2021-12-31
Debtors
207,737 GBP2022-12-31
198,179 GBP2021-12-31
Cash at bank and in hand
639,046 GBP2022-12-31
1,023,382 GBP2021-12-31
Current Assets
910,418 GBP2022-12-31
1,270,460 GBP2021-12-31
Creditors
Current
1,780,158 GBP2022-12-31
1,695,737 GBP2021-12-31
Net Current Assets/Liabilities
-869,740 GBP2022-12-31
-425,277 GBP2021-12-31
Total Assets Less Current Liabilities
718,803 GBP2022-12-31
1,671,533 GBP2021-12-31
Creditors
Non-current
-372,792 GBP2021-12-31
Net Assets/Liabilities
539,785 GBP2022-12-31
1,030,707 GBP2021-12-31
Equity
Called up share capital
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Retained earnings (accumulated losses)
538,785 GBP2022-12-31
1,029,707 GBP2021-12-31
481,405 GBP2020-12-31
Equity
539,785 GBP2022-12-31
1,030,707 GBP2021-12-31
482,405 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2022-01-01 ~ 2022-12-31
-320,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-400,000 GBP2022-01-01 ~ 2022-12-31
-320,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-90,922 GBP2022-01-01 ~ 2022-12-31
868,302 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
5,191,882 GBP2022-01-01 ~ 2022-12-31
4,857,882 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
275,000 GBP2022-01-01 ~ 2022-12-31
239,397 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,792 GBP2022-01-01 ~ 2022-12-31
97,267 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,569,674 GBP2022-01-01 ~ 2022-12-31
5,194,546 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
4252022-01-01 ~ 2022-12-31
3892021-01-01 ~ 2021-12-31
Director Remuneration
11,692 GBP2022-01-01 ~ 2022-12-31
8,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
670,963 GBP2022-01-01 ~ 2022-12-31
661,799 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
8,750 GBP2022-01-01 ~ 2022-12-31
10,701 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
27,415 GBP2022-01-01 ~ 2022-12-31
248,568 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-28,979 GBP2022-01-01 ~ 2022-12-31
235,314 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
400,000 GBP2022-01-01 ~ 2022-12-31
320,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
300,820 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
120,000 GBP2021-12-31
Intangible Assets - Gross Cost
420,820 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
300,819 GBP2022-12-31
300,819 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
37,664 GBP2022-12-31
31,345 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
338,483 GBP2022-12-31
332,164 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
6,319 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,319 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
1 GBP2022-12-31
1 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
82,336 GBP2022-12-31
88,655 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
6,552,481 GBP2022-12-31
6,386,769 GBP2021-12-31
Motor vehicles
45,198 GBP2022-12-31
45,198 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
6,629,558 GBP2022-12-31
6,463,846 GBP2021-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-4,873 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-4,873 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
31,879 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,103,171 GBP2022-12-31
4,446,486 GBP2021-12-31
Motor vehicles
17,428 GBP2022-12-31
8,172 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,128,352 GBP2022-12-31
4,460,692 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
659,988 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
9,256 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
670,963 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-3,303 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,303 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
7,753 GBP2022-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
24,126 GBP2022-12-31
Furniture and fittings
1,449,310 GBP2022-12-31
1,940,283 GBP2021-12-31
Motor vehicles
27,770 GBP2022-12-31
37,026 GBP2021-12-31
Merchandise
63,635 GBP2022-12-31
48,899 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,640 GBP2022-12-31
7,160 GBP2021-12-31
Other Debtors
Current
138,975 GBP2022-12-31
131,797 GBP2021-12-31
Prepayments
Current
67,122 GBP2022-12-31
59,222 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
207,737 GBP2022-12-31
198,179 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
349,959 GBP2022-12-31
393,429 GBP2021-12-31
Trade Creditors/Trade Payables
Current
514,578 GBP2022-12-31
416,201 GBP2021-12-31
Corporation Tax Payable
Current
27,349 GBP2022-12-31
248,568 GBP2021-12-31
Other Taxation & Social Security Payable
Current
49,654 GBP2022-12-31
48,576 GBP2021-12-31
Other Creditors
Current
69,602 GBP2022-12-31
136,714 GBP2021-12-31
Accrued Liabilities
Current
203,878 GBP2022-12-31
173,096 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
372,792 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
349,959 GBP2022-12-31
393,429 GBP2021-12-31
Non-current, Between one and two years
155,452 GBP2021-12-31
Non-current, Between two and five year
217,340 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
419,376 GBP2022-12-31
419,376 GBP2021-12-31
Between one and five year
1,677,504 GBP2022-12-31
1,677,504 GBP2021-12-31
More than five year
3,207,779 GBP2022-12-31
3,627,155 GBP2021-12-31
All periods
5,304,659 GBP2022-12-31
5,724,035 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
179,018 GBP2022-12-31
268,034 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2022-12-31
Class 2 ordinary share
100 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-90,922 GBP2022-01-01 ~ 2022-12-31