Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
3,925,490 GBP2023-01-01 ~ 2023-12-31
3,614,891 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,994,318 GBP2023-01-01 ~ 2023-12-31
1,925,171 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,931,172 GBP2023-01-01 ~ 2023-12-31
1,689,720 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,361,902 GBP2023-01-01 ~ 2023-12-31
1,208,880 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
569,270 GBP2023-01-01 ~ 2023-12-31
480,840 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
493,659 GBP2023-01-01 ~ 2023-12-31
420,234 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
75,611 GBP2023-01-01 ~ 2023-12-31
60,618 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-7,900 GBP2023-01-01 ~ 2023-12-31
40,120 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
83,511 GBP2023-01-01 ~ 2023-12-31
20,498 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
83,511 GBP2023-01-01 ~ 2023-12-31
20,498 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
8,363,796 GBP2023-12-31
8,533,039 GBP2022-12-31
Total Inventories
11,105 GBP2023-12-31
12,130 GBP2022-12-31
Debtors
6,679,507 GBP2023-12-31
6,051,958 GBP2022-12-31
Cash at bank and in hand
15,166 GBP2023-12-31
36,484 GBP2022-12-31
Current Assets
6,705,778 GBP2023-12-31
6,100,572 GBP2022-12-31
Creditors
Current
730,308 GBP2023-12-31
1,606,623 GBP2022-12-31
Net Current Assets/Liabilities
5,975,470 GBP2023-12-31
4,493,949 GBP2022-12-31
Total Assets Less Current Liabilities
14,339,266 GBP2023-12-31
13,026,988 GBP2022-12-31
Net Assets/Liabilities
-379,182 GBP2023-12-31
-462,693 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Share premium
199,901 GBP2023-12-31
199,901 GBP2022-12-31
199,901 GBP2021-12-31
Retained earnings (accumulated losses)
-579,183 GBP2023-12-31
-662,694 GBP2022-12-31
-683,192 GBP2021-12-31
Equity
-379,182 GBP2023-12-31
-462,693 GBP2022-12-31
-483,191 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
83,511 GBP2023-01-01 ~ 2023-12-31
20,498 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,060,489 GBP2023-01-01 ~ 2023-12-31
1,038,361 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
73,182 GBP2023-01-01 ~ 2023-12-31
71,331 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,750 GBP2023-01-01 ~ 2023-12-31
20,516 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,156,421 GBP2023-01-01 ~ 2023-12-31
1,130,208 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
632023-01-01 ~ 2023-12-31
682022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
67,685 GBP2023-01-01 ~ 2023-12-31
84,171 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
18,903 GBP2023-01-01 ~ 2023-12-31
11,517 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
8,700,000 GBP2022-12-31
Merchandise
11,105 GBP2023-12-31
12,130 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
46,266 GBP2023-12-31
12,831 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,423,392 GBP2023-12-31
4,813,564 GBP2022-12-31
Other Debtors
Current
2,170,500 GBP2023-12-31
1,172,295 GBP2022-12-31
Prepayments
Current
39,349 GBP2023-12-31
53,268 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,679,507 GBP2023-12-31
Amounts falling due within one year, Current
6,051,958 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
57,122 GBP2023-12-31
154,809 GBP2022-12-31
Trade Creditors/Trade Payables
Current
366,881 GBP2023-12-31
509,654 GBP2022-12-31
Amounts owed to group undertakings
Current
489,411 GBP2022-12-31
Other Taxation & Social Security Payable
Current
150,535 GBP2023-12-31
297,656 GBP2022-12-31
Other Creditors
Current
90,134 GBP2023-12-31
97,941 GBP2022-12-31
Accrued Liabilities
Current
65,636 GBP2023-12-31
57,152 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,500,000 GBP2023-12-31
4,317,229 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,178,308 GBP2023-12-31
9,124,412 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
57,122 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
5,500,000 GBP2023-12-31
Between two and five year, Non-current
4,211,445 GBP2022-12-31
Bank Overdrafts
Secured
57,122 GBP2023-12-31
49,025 GBP2022-12-31
Bank Borrowings
Secured
5,500,000 GBP2023-12-31
4,423,013 GBP2022-12-31
Total Borrowings
Secured
14,735,430 GBP2023-12-31
13,596,450 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
40,140 GBP2023-12-31
48,040 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
83,511 GBP2023-01-01 ~ 2023-12-31