Cost of Sales
-10,198,779 GBP2023-01-01 ~ 2023-12-31
-9,006,514 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,319,503 GBP2023-01-01 ~ 2023-12-31
-1,207,586 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,068 GBP2023-01-01 ~ 2023-12-31
47 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-130,783 GBP2023-01-01 ~ 2023-12-31
-103,837 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,449,313 GBP2023-01-01 ~ 2023-12-31
1,585,083 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,870,112 GBP2023-01-01 ~ 2023-12-31
889,003 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,721,650 GBP2023-12-31
6,602,296 GBP2022-12-31
Debtors
530,138 GBP2023-12-31
677,261 GBP2022-12-31
Cash at bank and in hand
1,348,554 GBP2023-12-31
723,725 GBP2022-12-31
Current Assets
2,012,570 GBP2023-12-31
1,610,279 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,562,446 GBP2023-12-31
-2,542,510 GBP2022-12-31
Net Current Assets/Liabilities
-549,876 GBP2023-12-31
-932,231 GBP2022-12-31
Total Assets Less Current Liabilities
6,171,774 GBP2023-12-31
5,670,065 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,666,859 GBP2023-12-31
-2,727,153 GBP2022-12-31
Net Assets/Liabilities
3,338,607 GBP2023-12-31
1,968,495 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
3,338,606 GBP2023-12-31
1,968,494 GBP2022-12-31
1,079,491 GBP2021-12-31
Equity
3,338,607 GBP2023-12-31
1,968,495 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,870,112 GBP2023-01-01 ~ 2023-12-31
889,003 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,900 GBP2023-01-01 ~ 2023-12-31
9,200 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
842023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Wages/Salaries
4,381,159 GBP2023-01-01 ~ 2023-12-31
3,374,730 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
235,814 GBP2023-01-01 ~ 2023-12-31
170,540 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,047,112 GBP2023-01-01 ~ 2023-12-31
3,876,975 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
191,891 GBP2023-01-01 ~ 2023-12-31
696,080 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
398,981 GBP2023-12-31
294,526 GBP2022-12-31
Plant and equipment
703,606 GBP2023-12-31
593,108 GBP2022-12-31
Furniture and fittings
18,614,347 GBP2023-12-31
17,932,919 GBP2022-12-31
Motor vehicles
72,546 GBP2023-12-31
46,115 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,789,480 GBP2023-12-31
18,866,668 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-394,887 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-404,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
210,493 GBP2023-12-31
178,708 GBP2022-12-31
Plant and equipment
599,415 GBP2023-12-31
579,021 GBP2022-12-31
Furniture and fittings
12,214,979 GBP2023-12-31
11,460,528 GBP2022-12-31
Motor vehicles
42,943 GBP2023-12-31
46,115 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,067,830 GBP2023-12-31
12,264,372 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
31,785 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
20,394 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,149,338 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,353 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,207,870 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-394,887 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-404,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
188,488 GBP2023-12-31
115,818 GBP2022-12-31
Plant and equipment
104,191 GBP2023-12-31
14,087 GBP2022-12-31
Furniture and fittings
6,399,368 GBP2023-12-31
6,472,391 GBP2022-12-31
Motor vehicles
29,603 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
133,878 GBP2023-12-31
136,555 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
11,878 GBP2023-12-31
264,852 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
137,093 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
21,864 GBP2022-12-31
Prepayments/Accrued Income
Current
381,167 GBP2023-12-31
390,545 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
530,138 GBP2023-12-31
677,261 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,022,876 GBP2023-12-31
768,653 GBP2022-12-31
Trade Creditors/Trade Payables
Current
406,510 GBP2023-12-31
369,675 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
599,755 GBP2022-12-31
Corporation Tax Payable
Current
387,310 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
91,344 GBP2023-12-31
65,160 GBP2022-12-31
Other Creditors
Current
335,985 GBP2023-12-31
245,447 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
318,421 GBP2023-12-31
493,820 GBP2022-12-31
Creditors
Current
2,562,446 GBP2023-12-31
2,542,510 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,666,859 GBP2023-12-31
2,727,153 GBP2022-12-31
Bank Borrowings
2,689,735 GBP2023-12-31
3,495,806 GBP2022-12-31
Total Borrowings
Current
1,022,876 GBP2023-12-31
768,653 GBP2022-12-31
Non-current
1,666,859 GBP2023-12-31
2,727,153 GBP2022-12-31