Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,491,069 GBP2023-01-01 ~ 2023-12-31
4,025,160 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-161,438 GBP2023-01-01 ~ 2023-12-31
-192,011 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,329,631 GBP2023-01-01 ~ 2023-12-31
3,833,149 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,443,988 GBP2023-01-01 ~ 2023-12-31
-3,242,243 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
885,643 GBP2023-01-01 ~ 2023-12-31
590,906 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,647 GBP2023-01-01 ~ 2023-12-31
835 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
939,290 GBP2023-01-01 ~ 2023-12-31
591,741 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
919,714 GBP2023-01-01 ~ 2023-12-31
758,845 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,430,479 GBP2023-12-31
2,833,318 GBP2022-12-31
2,617,026 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-322,553 GBP2023-01-01 ~ 2023-12-31
-542,553 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,784,187 GBP2023-12-31
1,850,689 GBP2022-12-31
Total Inventories
162,261 GBP2023-12-31
129,695 GBP2022-12-31
Debtors
1,009,134 GBP2023-12-31
942,530 GBP2022-12-31
Cash at bank and in hand
3,221,479 GBP2023-12-31
2,819,813 GBP2022-12-31
Current Assets
4,392,874 GBP2023-12-31
3,892,038 GBP2022-12-31
Net Current Assets/Liabilities
1,764,546 GBP2023-12-31
1,081,307 GBP2022-12-31
Total Assets Less Current Liabilities
3,548,733 GBP2023-12-31
2,931,996 GBP2022-12-31
Net Assets/Liabilities
3,430,579 GBP2023-12-31
2,833,418 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
3,430,579 GBP2023-12-31
2,833,418 GBP2022-12-31
Wages/Salaries
2,113,320 GBP2023-01-01 ~ 2023-12-31
2,237,347 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
231,092 GBP2023-01-01 ~ 2023-12-31
244,933 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,215 GBP2023-01-01 ~ 2023-12-31
114,590 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,512,627 GBP2023-01-01 ~ 2023-12-31
2,596,870 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
472023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Director Remuneration
26,780 GBP2023-01-01 ~ 2023-12-31
23,628 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
121,320 GBP2023-01-01 ~ 2023-12-31
119,110 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,500 GBP2023-01-01 ~ 2023-12-31
11,050 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-143,836 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
220,733 GBP2023-01-01 ~ 2023-12-31
112,431 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,467,500 GBP2023-12-31
1,467,500 GBP2022-12-31
Improvements to leasehold property
533,434 GBP2023-12-31
533,434 GBP2022-12-31
Plant and equipment
7,123 GBP2023-12-31
7,123 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
160,135 GBP2023-12-31
140,117 GBP2022-12-31
Improvements to leasehold property
169,417 GBP2023-12-31
116,134 GBP2022-12-31
Plant and equipment
4,719 GBP2023-12-31
3,917 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
20,018 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
53,283 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,307,365 GBP2023-12-31
1,327,383 GBP2022-12-31
Improvements to leasehold property
364,017 GBP2023-12-31
417,300 GBP2022-12-31
Plant and equipment
2,404 GBP2023-12-31
3,206 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
100,754 GBP2023-12-31
92,889 GBP2022-12-31
Motor vehicles
105,383 GBP2023-12-31
153,040 GBP2022-12-31
Computers
194,224 GBP2023-12-31
170,739 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,408,418 GBP2023-12-31
2,424,725 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-97,650 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-97,650 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
82,503 GBP2023-12-31
74,168 GBP2022-12-31
Motor vehicles
41,259 GBP2023-12-31
94,869 GBP2022-12-31
Computers
166,198 GBP2023-12-31
144,831 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
624,231 GBP2023-12-31
574,036 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,335 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
17,515 GBP2023-01-01 ~ 2023-12-31
Computers
21,367 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-71,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-71,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
18,251 GBP2023-12-31
18,721 GBP2022-12-31
Motor vehicles
64,124 GBP2023-12-31
58,171 GBP2022-12-31
Computers
28,026 GBP2023-12-31
25,908 GBP2022-12-31
Merchandise
162,261 GBP2023-12-31
129,695 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
921,978 GBP2023-12-31
526,168 GBP2022-12-31
Other Debtors
Current
87,156 GBP2023-12-31
107,438 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
308,924 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,009,134 GBP2023-12-31
942,530 GBP2022-12-31
Trade Creditors/Trade Payables
Current
66,121 GBP2023-12-31
46,661 GBP2022-12-31
Corporation Tax Payable
Current
-39 GBP2023-12-31
Other Taxation & Social Security Payable
Current
71,937 GBP2023-12-31
135,626 GBP2022-12-31
Other Creditors
Current
43,459 GBP2023-12-31
106,811 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,414,499 GBP2023-12-31
2,506,176 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
118,154 GBP2023-12-31
98,578 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31