Turnover/Revenue
4,447,419 GBP2023-01-01 ~ 2023-12-31
3,857,921 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,643,165 GBP2023-01-01 ~ 2023-12-31
-2,388,604 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,804,254 GBP2023-01-01 ~ 2023-12-31
1,469,317 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,299,901 GBP2023-01-01 ~ 2023-12-31
-911,259 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,573 GBP2023-01-01 ~ 2023-12-31
335 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-24,285 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
466,489 GBP2023-01-01 ~ 2023-12-31
483,332 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
539,847 GBP2023-01-01 ~ 2023-12-31
447,707 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
539,847 GBP2023-01-01 ~ 2023-12-31
1,857,707 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,270,490 GBP2023-12-31
2,063,333 GBP2022-12-31
Fixed Assets
2,270,490 GBP2023-12-31
2,063,333 GBP2022-12-31
Debtors
3,591,566 GBP2023-12-31
Cash at bank and in hand
234,820 GBP2023-12-31
318,469 GBP2022-12-31
Current Assets
3,826,386 GBP2023-12-31
Net Current Assets/Liabilities
172,247 GBP2023-12-31
Restated amount
-35,302 GBP2022-12-31
Total Assets Less Current Liabilities
2,442,737 GBP2023-12-31
Restated amount
2,028,031 GBP2022-12-31
Net Assets/Liabilities
1,932,639 GBP2023-12-31
Restated amount
1,469,911 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
1,351,855 GBP2023-12-31
1,410,000 GBP2022-12-31
1,060,759 GBP2021-12-31
Retained earnings (accumulated losses)
580,684 GBP2023-12-31
59,811 GBP2022-12-31
2,028,450 GBP2021-12-31
Equity
1,932,639 GBP2023-12-31
1,469,911 GBP2022-12-31
3,089,309 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
539,847 GBP2023-01-01 ~ 2023-12-31
447,707 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-77,119 GBP2023-01-01 ~ 2023-12-31
-3,477,105 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-77,119 GBP2023-01-01 ~ 2023-12-31
-3,477,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
147,601 GBP2023-01-01 ~ 2023-12-31
70,425 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,930,164 GBP2023-01-01 ~ 2023-12-31
1,661,070 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
154,220 GBP2023-01-01 ~ 2023-12-31
135,978 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,113,850 GBP2023-01-01 ~ 2023-12-31
1,821,196 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
902023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,750 GBP2023-01-01 ~ 2023-12-31
5,250 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-48,022 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
109,625 GBP2023-01-01 ~ 2023-12-31
91,833 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
59,479 GBP2023-12-31
88,120 GBP2022-12-31
Deferred Tax Liabilities
510,098 GBP2023-12-31
558,120 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
550,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
550,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,882,531 GBP2023-12-31
1,880,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,212,505 GBP2023-12-31
860,278 GBP2022-12-31
Motor vehicles
8,994 GBP2023-12-31
8,994 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,104,030 GBP2023-12-31
2,749,272 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
749,866 GBP2023-12-31
680,740 GBP2022-12-31
Motor vehicles
6,148 GBP2023-12-31
5,199 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
833,540 GBP2023-12-31
685,939 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
77,526 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
69,126 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
949 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
147,601 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
77,526 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
1,805,005 GBP2023-12-31
1,880,000 GBP2022-12-31
Tools/Equipment for furniture and fittings
462,639 GBP2023-12-31
179,538 GBP2022-12-31
Motor vehicles
2,846 GBP2023-12-31
3,795 GBP2022-12-31
Trade Debtors/Trade Receivables
240,332 GBP2023-12-31
191,963 GBP2022-12-31
Amounts Owed By Related Parties
2,584,163 GBP2023-12-31
2,457,881 GBP2022-12-31
Other Debtors
562,157 GBP2023-12-31
Prepayments
204,914 GBP2023-12-31
174,864 GBP2022-12-31
Trade Creditors/Trade Payables
67,508 GBP2023-12-31
47,739 GBP2022-12-31
Amounts Owed to Related Parties
3,187,976 GBP2023-12-31
Taxation/Social Security Payable
47,056 GBP2023-12-31
27,511 GBP2022-12-31
Other Creditors
8,568 GBP2023-12-31
170,558 GBP2022-12-31
Corporation Tax Payable
26,998 GBP2023-12-31
60,798 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
559,352 GBP2023-12-31
537,163 GBP2022-12-31
Between two and five year
2,233,088 GBP2023-12-31
2,147,200 GBP2022-12-31
More than five year
10,195,729 GBP2023-12-31
10,341,856 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,988,169 GBP2023-12-31
13,026,219 GBP2022-12-31