Average Number of Employees
302023-01-01 ~ 2023-12-31
322022-01-01 ~ 2022-12-31
Turnover/Revenue
16,152,318 GBP2023-01-01 ~ 2023-12-31
21,289,483 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,485,543 GBP2023-01-01 ~ 2023-12-31
-18,140,667 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,666,775 GBP2023-01-01 ~ 2023-12-31
3,148,816 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,011,107 GBP2023-01-01 ~ 2023-12-31
-1,997,475 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
655,668 GBP2023-01-01 ~ 2023-12-31
1,151,341 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,544 GBP2023-01-01 ~ 2023-12-31
9,170 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-80,515 GBP2023-01-01 ~ 2023-12-31
-51,714 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
586,697 GBP2023-01-01 ~ 2023-12-31
1,108,797 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
569,395 GBP2023-01-01 ~ 2023-12-31
1,117,906 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
569,395 GBP2023-01-01 ~ 2023-12-31
1,117,906 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,121,944 GBP2023-12-31
3,189,683 GBP2022-12-31
Fixed Assets
3,121,944 GBP2023-12-31
3,189,683 GBP2022-12-31
Debtors
Current
5,211,917 GBP2023-12-31
9,459,281 GBP2022-12-31
Cash at bank and in hand
1,124,683 GBP2023-12-31
1,809,441 GBP2022-12-31
Current Assets
6,336,600 GBP2023-12-31
11,268,722 GBP2022-12-31
Net Current Assets/Liabilities
-2,321,925 GBP2023-12-31
-2,760,470 GBP2022-12-31
Total Assets Less Current Liabilities
800,019 GBP2023-12-31
429,213 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,068,315 GBP2022-12-31
Net Assets/Liabilities
-69,707 GBP2023-12-31
-639,102 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Revaluation reserve
2,028,097 GBP2023-12-31
2,028,097 GBP2022-12-31
2,028,097 GBP2022-01-01
Retained earnings (accumulated losses)
-2,197,804 GBP2023-12-31
-2,767,199 GBP2022-12-31
-3,885,105 GBP2022-01-01
Equity
-69,707 GBP2023-12-31
-639,102 GBP2022-12-31
-1,757,008 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
569,395 GBP2023-01-01 ~ 2023-12-31
1,117,906 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
67,824 GBP2023-01-01 ~ 2023-12-31
71,419 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,124,683 GBP2023-12-31
1,809,441 GBP2022-12-31
2,539,741 GBP2022-01-01
Audit Fees/Expenses
21,000 GBP2023-01-01 ~ 2023-12-31
16,800 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,038,560 GBP2023-01-01 ~ 2023-12-31
1,101,616 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
107,296 GBP2023-01-01 ~ 2023-12-31
111,227 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,167,113 GBP2023-01-01 ~ 2023-12-31
1,235,376 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
161,538 GBP2023-01-01 ~ 2023-12-31
218,250 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,050 GBP2023-01-01 ~ 2023-12-31
18,504 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
137,994 GBP2023-01-01 ~ 2023-12-31
210,671 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,200,000 GBP2023-12-31
3,200,000 GBP2022-12-31
Furniture and fittings
127,577 GBP2023-12-31
127,577 GBP2022-12-31
Computers
578,650 GBP2023-12-31
578,565 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,906,227 GBP2023-12-31
3,906,142 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
123,810 GBP2022-12-31
Computers
498,783 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
716,459 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
942 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
19,949 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
67,824 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
124,752 GBP2023-12-31
Computers
518,732 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
784,283 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,059,201 GBP2023-12-31
3,106,134 GBP2022-12-31
Furniture and fittings
2,825 GBP2023-12-31
3,767 GBP2022-12-31
Computers
59,918 GBP2023-12-31
79,782 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
33,739 GBP2023-12-31
842,685 GBP2022-12-31
Other Debtors
Current
1,189,949 GBP2023-12-31
2,693,293 GBP2022-12-31
Prepayments/Accrued Income
Current
3,192,092 GBP2023-12-31
5,143,089 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
171,823 GBP2023-12-31
168,950 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
624,314 GBP2023-12-31
611,264 GBP2022-12-31
Bank Borrowings
Current
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,158,161 GBP2023-12-31
2,143,172 GBP2022-12-31
Corporation Tax Payable
Current
33,225 GBP2023-12-31
30,352 GBP2022-12-31
Taxation/Social Security Payable
Current
20,603 GBP2023-12-31
21,747 GBP2022-12-31
Other Creditors
Current
146,588 GBP2023-12-31
1,764,404 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,059,948 GBP2023-12-31
9,829,517 GBP2022-12-31
Creditors
Current
8,658,525 GBP2023-12-31
14,029,192 GBP2022-12-31
Bank Borrowings
Non-current
752,088 GBP2023-12-31
966,315 GBP2022-12-31
Creditors
Non-current
869,726 GBP2023-12-31
1,068,315 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
320,000 GBP2023-12-31
Non-current, Between two and five year
320,000 GBP2022-12-31
Total Borrowings
992,088 GBP2023-12-31
1,206,315 GBP2022-12-31
Net Deferred Tax Liability/Asset
624,314 GBP2023-12-31
611,264 GBP2022-12-31
665,114 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
13,050 GBP2023-01-01 ~ 2023-12-31
-53,850 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31