Turnover/Revenue
5,353,029 GBP2023-01-01 ~ 2023-12-31
4,705,479 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,400,486 GBP2023-01-01 ~ 2023-12-31
-2,857,599 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,952,543 GBP2023-01-01 ~ 2023-12-31
1,847,880 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,653,555 GBP2023-01-01 ~ 2023-12-31
-1,234,542 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,135 GBP2023-01-01 ~ 2023-12-31
503 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-31,616 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
202,550 GBP2023-01-01 ~ 2023-12-31
474,239 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
130,210 GBP2023-01-01 ~ 2023-12-31
438,614 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
130,210 GBP2023-01-01 ~ 2023-12-31
2,156,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,971,305 GBP2023-12-31
2,638,295 GBP2022-12-31
Fixed Assets
2,971,305 GBP2023-12-31
2,638,295 GBP2022-12-31
Cash at bank and in hand
277,672 GBP2023-12-31
407,120 GBP2022-12-31
Current Assets
3,460,450 GBP2023-12-31
Net Current Assets/Liabilities
92,371 GBP2023-12-31
Restated amount
367,264 GBP2022-12-31
Total Assets Less Current Liabilities
3,063,676 GBP2023-12-31
Restated amount
3,005,559 GBP2022-12-31
Net Assets/Liabilities
2,409,546 GBP2023-12-31
Restated amount
2,433,574 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Revaluation reserve
1,646,675 GBP2023-12-31
1,717,500 GBP2022-12-31
Retained earnings (accumulated losses)
761,871 GBP2023-12-31
715,074 GBP2022-12-31
864,000 GBP2021-12-31
Equity
2,409,546 GBP2023-12-31
2,433,574 GBP2022-12-31
865,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
130,210 GBP2023-01-01 ~ 2023-12-31
438,614 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-154,238 GBP2023-01-01 ~ 2023-12-31
-587,540 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-154,238 GBP2023-01-01 ~ 2023-12-31
-587,540 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
215,746 GBP2023-01-01 ~ 2023-12-31
103,189 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,501,066 GBP2023-01-01 ~ 2023-12-31
2,179,824 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
193,489 GBP2023-01-01 ~ 2023-12-31
174,679 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,739,869 GBP2023-01-01 ~ 2023-12-31
2,394,388 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1282023-01-01 ~ 2023-12-31
1182022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,750 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
82,145 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
47,599 GBP2023-01-01 ~ 2023-12-31
90,105 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
105,238 GBP2023-12-31
-515 GBP2022-12-31
Deferred Tax Liabilities
654,130 GBP2023-12-31
571,985 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
95,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
95,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,946,991 GBP2023-12-31
2,519,736 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,300,255 GBP2023-12-31
1,178,754 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,247,246 GBP2023-12-31
3,698,490 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
233,659 GBP2023-12-31
105,826 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,042,282 GBP2023-12-31
954,369 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,275,941 GBP2023-12-31
1,060,195 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
127,833 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
87,913 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
215,746 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,713,332 GBP2023-12-31
2,413,910 GBP2022-12-31
Tools/Equipment for furniture and fittings
257,973 GBP2023-12-31
224,385 GBP2022-12-31
Trade Debtors/Trade Receivables
416,181 GBP2023-12-31
310,760 GBP2022-12-31
Other Debtors
719,917 GBP2023-12-31
Prepayments
283,480 GBP2023-12-31
170,574 GBP2022-12-31
Debtors
3,182,778 GBP2023-12-31
Non-current
-1,763,200 GBP2023-12-31
-1,797,611 GBP2022-12-31
Current
1,419,578 GBP2023-12-31
Trade Creditors/Trade Payables
107,379 GBP2023-12-31
52,672 GBP2022-12-31
Amounts Owed to Related Parties
2,674,216 GBP2023-12-31
Taxation/Social Security Payable
42,125 GBP2023-12-31
93,520 GBP2022-12-31
Other Creditors
62,585 GBP2023-12-31
179,042 GBP2022-12-31
Corporation Tax Payable
29,401 GBP2023-12-31
72,589 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Number of Shares Issued (Fully Paid)
1,000 shares2023-12-31
1,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
745,348 GBP2023-12-31
710,312 GBP2022-12-31
Between two and five year
2,953,600 GBP2023-12-31
2,840,000 GBP2022-12-31
More than five year
13,485,409 GBP2023-12-31
13,678,685 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
17,184,357 GBP2023-12-31
17,228,997 GBP2022-12-31