Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2023-03-31
Turnover/Revenue
2,145,962 GBP2022-01-01 ~ 2023-03-31
1,469,903 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
1,594,304 GBP2022-01-01 ~ 2023-03-31
1,257,872 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
551,658 GBP2022-01-01 ~ 2023-03-31
212,031 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
390,243 GBP2022-01-01 ~ 2023-03-31
319,786 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
182,169 GBP2022-01-01 ~ 2023-03-31
-40,239 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
45,926 GBP2022-01-01 ~ 2023-03-31
36,826 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
136,243 GBP2022-01-01 ~ 2023-03-31
-77,065 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
10,771 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
136,243 GBP2022-01-01 ~ 2023-03-31
-87,836 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
136,243 GBP2022-01-01 ~ 2023-03-31
-87,836 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,950,731 GBP2023-03-31
1,987,082 GBP2021-12-31
Debtors
893,104 GBP2023-03-31
586,824 GBP2021-12-31
Cash at bank and in hand
16,144 GBP2023-03-31
62,632 GBP2021-12-31
Current Assets
909,248 GBP2023-03-31
649,456 GBP2021-12-31
Creditors
Current
280,691 GBP2023-03-31
204,925 GBP2021-12-31
Net Current Assets/Liabilities
628,557 GBP2023-03-31
444,531 GBP2021-12-31
Total Assets Less Current Liabilities
2,579,288 GBP2023-03-31
2,431,613 GBP2021-12-31
Net Assets/Liabilities
1,449,460 GBP2023-03-31
1,313,217 GBP2021-12-31
Equity
Called up share capital
1 GBP2023-03-31
1 GBP2021-12-31
1 GBP2020-12-31
Revaluation reserve
696,776 GBP2023-03-31
696,776 GBP2021-12-31
696,776 GBP2020-12-31
Retained earnings (accumulated losses)
752,683 GBP2023-03-31
616,440 GBP2021-12-31
704,276 GBP2020-12-31
Equity
1,449,460 GBP2023-03-31
1,313,217 GBP2021-12-31
1,401,053 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
136,243 GBP2022-01-01 ~ 2023-03-31
-87,836 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,339,934 GBP2022-01-01 ~ 2023-03-31
1,076,378 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
120,592 GBP2022-01-01 ~ 2023-03-31
86,430 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,819 GBP2022-01-01 ~ 2023-03-31
18,786 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,486,345 GBP2022-01-01 ~ 2023-03-31
1,181,594 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
522022-01-01 ~ 2023-03-31
562021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,842 GBP2022-01-01 ~ 2023-03-31
44,229 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
3,000 GBP2022-01-01 ~ 2023-03-31
3,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
25,886 GBP2022-01-01 ~ 2023-03-31
-14,642 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
108,278 GBP2023-03-31
80,664 GBP2021-12-31
Furniture and fittings
544,719 GBP2023-03-31
526,663 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,587,980 GBP2023-03-31
2,542,310 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
45,472 GBP2023-03-31
25,909 GBP2021-12-31
Furniture and fittings
454,497 GBP2023-03-31
412,839 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
637,249 GBP2023-03-31
555,228 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,563 GBP2022-01-01 ~ 2023-03-31
Furniture and fittings
41,658 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,021 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
62,806 GBP2023-03-31
54,755 GBP2021-12-31
Furniture and fittings
90,222 GBP2023-03-31
113,824 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,934,983 GBP2021-12-31
Under hire purchased contracts or finance leases, Plant and equipment
7,353 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
3,493 GBP2023-03-31
2,114 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
1,379 GBP2022-01-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
22,179 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
3,860 GBP2023-03-31
5,239 GBP2021-12-31
Under hire purchased contracts or finance leases
1,801,563 GBP2023-03-31
1,823,742 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
85,136 GBP2023-03-31
73,520 GBP2021-12-31
Prepayments/Accrued Income
Current
112,259 GBP2023-03-31
73,230 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
197,395 GBP2023-03-31
Current, Amounts falling due within one year
146,750 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
1,730 GBP2023-03-31
1,716 GBP2021-12-31
Other Taxation & Social Security Payable
Current
20,538 GBP2023-03-31
37,466 GBP2021-12-31
Other Creditors
Current
131,362 GBP2023-03-31
46,709 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
127,061 GBP2023-03-31
119,034 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,051,509 GBP2023-03-31
1,058,129 GBP2021-12-31
Amounts owed to group undertakings
Non-current
18,052 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
60,267 GBP2023-03-31
60,267 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,267 GBP2023-03-31
60,267 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-03-31