Cost of Sales
-850,531 GBP2023-01-01 ~ 2023-12-31
-1,545,122 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,469,967 GBP2023-01-01 ~ 2023-12-31
-4,237,563 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
246,820 GBP2023-01-01 ~ 2023-12-31
26,850 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
83,648 GBP2023-01-01 ~ 2023-12-31
562,896 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
83,648 GBP2023-01-01 ~ 2023-12-31
562,896 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
15,250,934 GBP2023-12-31
15,275,622 GBP2022-12-31
Debtors
807,389 GBP2023-12-31
1,312,557 GBP2022-12-31
Cash at bank and in hand
6,408,914 GBP2023-12-31
5,738,796 GBP2022-12-31
Current Assets
7,646,516 GBP2023-12-31
7,403,763 GBP2022-12-31
Net Current Assets/Liabilities
6,372,815 GBP2023-12-31
6,438,511 GBP2022-12-31
Total Assets Less Current Liabilities
21,623,749 GBP2023-12-31
21,714,133 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-541,122 GBP2023-12-31
Net Assets/Liabilities
21,082,627 GBP2023-12-31
20,528,141 GBP2022-12-31
Equity
Called up share capital
289 GBP2023-12-31
287 GBP2022-12-31
282 GBP2021-12-31
Share premium
14,983,407 GBP2023-12-31
14,035,940 GBP2022-12-31
12,508,174 GBP2021-12-31
Revaluation reserve
435 GBP2023-12-31
435 GBP2022-12-31
435 GBP2021-12-31
Retained earnings (accumulated losses)
6,098,496 GBP2023-12-31
6,491,479 GBP2022-12-31
6,331,707 GBP2021-12-31
Equity
21,082,627 GBP2023-12-31
20,528,141 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
83,648 GBP2023-01-01 ~ 2023-12-31
562,896 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
18 GBP2023-01-01 ~ 2023-12-31
15 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
947,485 GBP2023-01-01 ~ 2023-12-31
1,527,781 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
13,915 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
772023-01-01 ~ 2023-12-31
742022-01-01 ~ 2022-12-31
Wages/Salaries
3,305,152 GBP2023-01-01 ~ 2023-12-31
2,952,838 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
124,025 GBP2023-01-01 ~ 2023-12-31
108,829 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,734,383 GBP2023-01-01 ~ 2023-12-31
3,348,871 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
239,111 GBP2023-01-01 ~ 2023-12-31
209,368 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
3,795,251 GBP2023-12-31
3,795,251 GBP2022-12-31
Plant and equipment
3,472,250 GBP2023-12-31
3,201,310 GBP2022-12-31
Furniture and fittings
16,592,226 GBP2023-12-31
16,280,830 GBP2022-12-31
Computers
119,432 GBP2023-12-31
113,650 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
23,979,159 GBP2023-12-31
23,391,041 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,975,605 GBP2023-12-31
1,704,563 GBP2022-12-31
Furniture and fittings
6,670,803 GBP2023-12-31
6,345,186 GBP2022-12-31
Computers
81,817 GBP2023-12-31
65,670 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,728,225 GBP2023-12-31
8,115,419 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
271,042 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
325,617 GBP2023-01-01 ~ 2023-12-31
Computers
16,147 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
612,806 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
3,795,251 GBP2023-12-31
3,795,251 GBP2022-12-31
Plant and equipment
1,496,645 GBP2023-12-31
1,496,747 GBP2022-12-31
Furniture and fittings
9,921,423 GBP2023-12-31
9,935,644 GBP2022-12-31
Computers
37,615 GBP2023-12-31
47,980 GBP2022-12-31
Finished Goods/Goods for Resale
430,213 GBP2023-12-31
352,410 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
13,026 GBP2023-12-31
139,768 GBP2022-12-31
Called-up share capital (not paid)
Current
132,137 GBP2023-12-31
142,978 GBP2022-12-31
Other Debtors
Current
77,350 GBP2023-12-31
199,926 GBP2022-12-31
Prepayments/Accrued Income
Current
126,678 GBP2023-12-31
207,512 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
349,191 GBP2023-12-31
690,184 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
221,527 GBP2023-12-31
286,278 GBP2022-12-31
Trade Creditors/Trade Payables
Current
234,570 GBP2023-12-31
115,817 GBP2022-12-31
Other Taxation & Social Security Payable
Current
126,578 GBP2023-12-31
111,711 GBP2022-12-31
Other Creditors
Current
531,057 GBP2023-12-31
285,495 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
159,969 GBP2023-12-31
165,951 GBP2022-12-31
Creditors
Current
1,273,701 GBP2023-12-31
965,252 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
541,122 GBP2023-12-31
602,709 GBP2022-12-31
Creditors
Non-current
541,122 GBP2023-12-31
1,185,992 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
221,527 GBP2023-12-31
286,278 GBP2022-12-31
Minimum gross finance lease payments owing
762,649 GBP2023-12-31
888,987 GBP2022-12-31
Equity
Called up share capital
289 GBP2023-12-31
287 GBP2022-12-31