Average Number of Employees
592022-07-01 ~ 2023-06-30
522021-07-01 ~ 2022-06-30
Turnover/Revenue
3,002,017 GBP2022-07-01 ~ 2023-06-30
3,149,138 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-153,745 GBP2022-07-01 ~ 2023-06-30
-142,386 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
2,848,272 GBP2022-07-01 ~ 2023-06-30
3,006,752 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-1,864,375 GBP2022-07-01 ~ 2023-06-30
-1,835,904 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,013,594 GBP2022-07-01 ~ 2023-06-30
1,312,953 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
107,861 GBP2022-07-01 ~ 2023-06-30
9,284 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,016,174 GBP2022-07-01 ~ 2023-06-30
1,272,817 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
796,386 GBP2022-07-01 ~ 2023-06-30
1,013,480 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
2,469,498 GBP2023-06-30
2,543,670 GBP2022-06-30
Fixed Assets
2,469,498 GBP2023-06-30
2,543,670 GBP2022-06-30
Debtors
Current
2,708,067 GBP2023-06-30
3,985,800 GBP2022-06-30
Cash at bank and in hand
5,006,195 GBP2023-06-30
3,122,081 GBP2022-06-30
Current Assets
7,714,262 GBP2023-06-30
7,107,881 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-4,884,322 GBP2023-06-30
-3,180,265 GBP2022-06-30
Net Current Assets/Liabilities
2,829,940 GBP2023-06-30
3,927,616 GBP2022-06-30
Total Assets Less Current Liabilities
5,299,438 GBP2023-06-30
6,471,286 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-1,968,234 GBP2022-06-30
Net Assets/Liabilities
5,149,438 GBP2023-06-30
4,353,052 GBP2022-06-30
Equity
Called up share capital
100,000 GBP2023-06-30
100,000 GBP2022-06-30
100,000 GBP2021-07-01
Revaluation reserve
1,291,619 GBP2023-06-30
1,328,198 GBP2022-06-30
1,364,777 GBP2021-07-01
Retained earnings (accumulated losses)
3,757,819 GBP2023-06-30
2,924,854 GBP2022-06-30
2,074,795 GBP2021-07-01
Equity
5,149,438 GBP2023-06-30
4,353,052 GBP2022-06-30
3,539,572 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
796,386 GBP2022-07-01 ~ 2023-06-30
1,013,480 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
832,965 GBP2022-07-01 ~ 2023-06-30
1,050,059 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
832,965 GBP2022-07-01 ~ 2023-06-30
1,050,059 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-200,000 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-200,000 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
-36,579 GBP2022-07-01 ~ 2023-06-30
-236,579 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
78,859 GBP2022-07-01 ~ 2023-06-30
77,344 GBP2021-07-01 ~ 2022-06-30
Cash and Cash Equivalents
5,006,195 GBP2023-06-30
3,122,081 GBP2022-06-30
2,689,663 GBP2021-07-01
Audit Fees/Expenses
3,600 GBP2022-07-01 ~ 2023-06-30
3,600 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,308,083 GBP2022-07-01 ~ 2023-06-30
1,099,271 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
126,382 GBP2022-07-01 ~ 2023-06-30
96,519 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,453,652 GBP2022-07-01 ~ 2023-06-30
1,213,109 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
208,274 GBP2022-07-01 ~ 2023-06-30
241,835 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
200,000 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Buildings
3,400,000 GBP2023-06-30
3,400,000 GBP2022-06-30
Furniture and fittings
176,579 GBP2023-06-30
171,892 GBP2022-06-30
Office equipment
174,381 GBP2023-06-30
174,381 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
3,750,960 GBP2023-06-30
3,746,273 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
144,484 GBP2022-06-30
Office equipment
174,113 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,202,603 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
10,597 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
268 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
78,859 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
155,081 GBP2023-06-30
Office equipment
174,381 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,281,462 GBP2023-06-30
Property, Plant & Equipment
Buildings
2,448,000 GBP2023-06-30
2,515,994 GBP2022-06-30
Furniture and fittings
21,498 GBP2023-06-30
27,408 GBP2022-06-30
Office equipment
268 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
199,849 GBP2023-06-30
141,730 GBP2022-06-30
Other Debtors
Current
2,404,115 GBP2023-06-30
3,672,675 GBP2022-06-30
Prepayments/Accrued Income
Current
104,103 GBP2023-06-30
171,395 GBP2022-06-30
Bank Borrowings
Current
2,073,515 GBP2023-06-30
234,267 GBP2022-06-30
Trade Creditors/Trade Payables
Current
80,633 GBP2023-06-30
75,800 GBP2022-06-30
Corporation Tax Payable
Current
234,530 GBP2023-06-30
259,337 GBP2022-06-30
Taxation/Social Security Payable
Current
30,654 GBP2023-06-30
29,143 GBP2022-06-30
Other Creditors
Current
2,464,990 GBP2023-06-30
2,581,718 GBP2022-06-30
Creditors
Current
4,884,322 GBP2023-06-30
3,180,265 GBP2022-06-30
Bank Borrowings
Non-current
1,968,234 GBP2022-06-30
Creditors
Non-current
1,968,234 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
2,073,515 GBP2023-06-30
234,267 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
2,073,515 GBP2023-06-30
234,267 GBP2022-06-30
Bank Borrowings
Non-current, Between one and two years
1,968,234 GBP2022-06-30
Total Borrowings
2,073,515 GBP2023-06-30
2,202,501 GBP2022-06-30
Net Deferred Tax Liability/Asset
-150,000 GBP2023-06-30
-150,000 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-06-30
100,000 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30