Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
599 GBP2022-12-31
Property, Plant & Equipment
18,967,343 GBP2023-12-31
19,096,135 GBP2022-12-31
Fixed Assets - Investments
1,533 GBP2023-12-31
983 GBP2022-12-31
Fixed Assets
18,968,876 GBP2023-12-31
19,097,717 GBP2022-12-31
Total Inventories
113,192 GBP2023-12-31
76,994 GBP2022-12-31
Debtors
3,056,040 GBP2023-12-31
594,207 GBP2022-12-31
Cash at bank and in hand
1,383,179 GBP2023-12-31
4,305,657 GBP2022-12-31
Current Assets
4,552,411 GBP2023-12-31
4,976,858 GBP2022-12-31
Creditors
Current
3,482,306 GBP2023-12-31
5,774,541 GBP2022-12-31
Net Current Assets/Liabilities
1,070,105 GBP2023-12-31
-797,683 GBP2022-12-31
Total Assets Less Current Liabilities
20,038,981 GBP2023-12-31
18,300,034 GBP2022-12-31
Creditors
Non-current
-5,125,000 GBP2023-12-31
-5,625,000 GBP2022-12-31
Net Assets/Liabilities
13,991,416 GBP2023-12-31
11,770,276 GBP2022-12-31
Equity
Called up share capital
88 GBP2023-12-31
88 GBP2022-12-31
88 GBP2021-12-31
Share premium
73,237 GBP2023-12-31
73,237 GBP2022-12-31
73,237 GBP2021-12-31
Capital redemption reserve
12 GBP2023-12-31
12 GBP2022-12-31
12 GBP2021-12-31
Retained earnings (accumulated losses)
13,918,079 GBP2023-12-31
11,696,939 GBP2022-12-31
9,655,529 GBP2021-12-31
Equity
13,991,416 GBP2023-12-31
11,770,276 GBP2022-12-31
9,728,866 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,221,140 GBP2023-01-01 ~ 2023-12-31
2,041,410 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,221,140 GBP2023-01-01 ~ 2023-12-31
2,041,410 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2262023-01-01 ~ 2023-12-31
1752022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
25,945 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,945 GBP2023-12-31
25,346 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
599 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
599 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,438,877 GBP2023-12-31
6,438,877 GBP2022-12-31
Improvements to leasehold property
9,647,455 GBP2023-12-31
9,647,455 GBP2022-12-31
Property, Plant & Equipment
Land and buildings
6,438,877 GBP2023-12-31
6,438,877 GBP2022-12-31
Improvements to leasehold property
9,647,455 GBP2023-12-31
9,647,455 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
258,591 GBP2023-12-31
240,809 GBP2022-12-31
Furniture and fittings
1,952,917 GBP2023-12-31
1,893,044 GBP2022-12-31
Computers
323,629 GBP2023-12-31
312,097 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,790,991 GBP2023-12-31
21,701,804 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-13,148 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-20,585 GBP2023-01-01 ~ 2023-12-31
Computers
-1,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-35,590 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
128,989 GBP2023-12-31
116,662 GBP2022-12-31
Furniture and fittings
1,267,375 GBP2023-12-31
1,163,248 GBP2022-12-31
Computers
302,809 GBP2023-12-31
283,041 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,823,648 GBP2023-12-31
2,605,669 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22,870 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
120,978 GBP2023-01-01 ~ 2023-12-31
Computers
21,625 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
247,230 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-10,543 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-16,851 GBP2023-01-01 ~ 2023-12-31
Computers
-1,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
129,602 GBP2023-12-31
124,147 GBP2022-12-31
Furniture and fittings
685,542 GBP2023-12-31
729,796 GBP2022-12-31
Computers
20,820 GBP2023-12-31
29,056 GBP2022-12-31
Investments in Group Undertakings
Additions to investments
550 GBP2023-12-31
Cost valuation
1,000 GBP2023-12-31
Investments in Group Undertakings
1,000 GBP2023-12-31
Merchandise
113,192 GBP2023-12-31
76,994 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
327,343 GBP2023-12-31
277,189 GBP2022-12-31
Other Debtors
Current
55,597 GBP2023-12-31
209,054 GBP2022-12-31
Prepayments
Current
112,171 GBP2023-12-31
107,964 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,056,040 GBP2023-12-31
594,207 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
500,000 GBP2023-12-31
1,023,253 GBP2022-12-31
Trade Creditors/Trade Payables
Current
712,030 GBP2023-12-31
540,450 GBP2022-12-31
Corporation Tax Payable
Current
71,982 GBP2023-12-31
435,958 GBP2022-12-31
Other Taxation & Social Security Payable
Current
75,818 GBP2023-12-31
69,836 GBP2022-12-31
Other Creditors
Current
815,448 GBP2023-12-31
1,635,012 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
263,352 GBP2023-12-31
144,720 GBP2022-12-31
Accrued Liabilities
Current
146,248 GBP2023-12-31
461,754 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,125,000 GBP2023-12-31
5,625,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
500,000 GBP2023-12-31
1,023,253 GBP2022-12-31
Non-current, Between one and two years
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Non-current, Between two and five year
4,625,000 GBP2023-12-31
5,125,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Between one and five year
960,000 GBP2023-12-31
960,000 GBP2022-12-31
More than five year
2,160,000 GBP2023-12-31
2,400,000 GBP2022-12-31
All periods
3,360,000 GBP2023-12-31
3,600,000 GBP2022-12-31
Bank Borrowings
Secured
5,625,000 GBP2023-12-31
6,648,253 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
817,565 GBP2023-12-31
802,758 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
61 shares2023-12-31
Class 2 ordinary share
27 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,221,140 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,221,140 GBP2023-01-01 ~ 2023-12-31