Average Number of Employees
152022-01-01 ~ 2022-12-31
152021-01-01 ~ 2021-12-31
Turnover/Revenue
1,079,122 GBP2022-01-01 ~ 2022-12-31
935,747 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-456,184 GBP2022-01-01 ~ 2022-12-31
-383,161 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
622,938 GBP2022-01-01 ~ 2022-12-31
552,586 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-466,835 GBP2022-01-01 ~ 2022-12-31
-400,766 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
156,986 GBP2022-01-01 ~ 2022-12-31
206,224 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,139 GBP2022-01-01 ~ 2022-12-31
9,268 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
291,918 GBP2022-01-01 ~ 2022-12-31
1,955,385 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
251,595 GBP2022-01-01 ~ 2022-12-31
1,857,675 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,697,898 GBP2022-12-31
2,748,811 GBP2021-12-31
Fixed Assets - Investments
1,329,381 GBP2022-12-31
1,329,381 GBP2021-12-31
Investment Property
761,245 GBP2022-12-31
397,051 GBP2021-12-31
Fixed Assets
4,788,524 GBP2022-12-31
4,475,243 GBP2021-12-31
Debtors
Current
1,641,979 GBP2022-12-31
1,493,543 GBP2021-12-31
Current assets - Investments
250,000 GBP2022-12-31
250,000 GBP2021-12-31
Cash at bank and in hand
247,522 GBP2022-12-31
952,879 GBP2021-12-31
Current Assets
2,139,501 GBP2022-12-31
2,696,422 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-451,207 GBP2022-12-31
-516,104 GBP2021-12-31
Net Current Assets/Liabilities
1,688,294 GBP2022-12-31
2,180,318 GBP2021-12-31
Total Assets Less Current Liabilities
6,476,818 GBP2022-12-31
6,655,561 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-717,676 GBP2022-12-31
-905,103 GBP2021-12-31
Net Assets/Liabilities
5,614,267 GBP2022-12-31
5,612,996 GBP2021-12-31
Equity
Called up share capital
200,000 GBP2022-12-31
200,000 GBP2021-12-31
200,000 GBP2021-01-01
Retained earnings (accumulated losses)
5,414,267 GBP2022-12-31
5,412,996 GBP2021-12-31
3,800,645 GBP2021-01-01
Equity
5,614,267 GBP2022-12-31
5,612,996 GBP2021-12-31
4,000,645 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
251,595 GBP2022-01-01 ~ 2022-12-31
1,857,675 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,324 GBP2022-01-01 ~ 2022-12-31
-245,324 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-250,324 GBP2022-01-01 ~ 2022-12-31
-245,324 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
347,018 GBP2022-01-01 ~ 2022-12-31
327,434 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
28,543 GBP2022-01-01 ~ 2022-12-31
29,219 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
502,048 GBP2022-01-01 ~ 2022-12-31
417,406 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
19,633 GBP2022-01-01 ~ 2022-12-31
40,245 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,844 GBP2022-01-01 ~ 2022-12-31
-4,607 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
55,464 GBP2022-01-01 ~ 2022-12-31
371,523 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
912 GBP2022-12-31
912 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
912 GBP2022-12-31
912 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,781,409 GBP2022-12-31
3,781,409 GBP2021-12-31
Furniture and fittings
593,890 GBP2022-12-31
593,890 GBP2021-12-31
Office equipment
1,348,084 GBP2022-12-31
1,281,313 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,723,383 GBP2022-12-31
5,656,612 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
-1,311 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
577,608 GBP2021-12-31
Office equipment
1,235,300 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,907,801 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,007 GBP2022-01-01 ~ 2022-12-31
Office equipment, Owned/Freehold
35,345 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
117,684 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
584,615 GBP2022-12-31
Office equipment
1,270,645 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,025,485 GBP2022-12-31
Property, Plant & Equipment
Buildings
2,611,184 GBP2022-12-31
2,686,516 GBP2021-12-31
Furniture and fittings
9,275 GBP2022-12-31
16,282 GBP2021-12-31
Office equipment
77,439 GBP2022-12-31
46,013 GBP2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
68,306 GBP2022-12-31
39,123 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
67,240 GBP2022-12-31
62,544 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
847,383 GBP2022-12-31
912,843 GBP2021-12-31
Prepayments/Accrued Income
Current
52,610 GBP2022-12-31
44,142 GBP2021-12-31
Bank Borrowings
Current
202,996 GBP2022-12-31
265,061 GBP2021-12-31
Trade Creditors/Trade Payables
Current
21,189 GBP2022-12-31
24,288 GBP2021-12-31
Amounts owed to group undertakings
Current
40,152 GBP2022-12-31
27,681 GBP2021-12-31
Corporation Tax Payable
Current
32,628 GBP2022-12-31
56,795 GBP2021-12-31
Taxation/Social Security Payable
Current
16,196 GBP2022-12-31
41,525 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
35,325 GBP2022-12-31
20,076 GBP2021-12-31
Other Creditors
Current
31,443 GBP2022-12-31
25,211 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
71,278 GBP2022-12-31
55,467 GBP2021-12-31
Creditors
Current
451,207 GBP2022-12-31
516,104 GBP2021-12-31
Bank Borrowings
Non-current
681,892 GBP2022-12-31
884,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
35,784 GBP2022-12-31
21,103 GBP2021-12-31
Creditors
Non-current
717,676 GBP2022-12-31
905,103 GBP2021-12-31
Minimum gross finance lease payments owing
71,109 GBP2022-12-31
41,179 GBP2021-12-31
Net Deferred Tax Liability/Asset
-144,875 GBP2022-12-31
144,875 GBP2022-12-31
-137,462 GBP2021-12-31
137,462 GBP2021-12-31
-99,593 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-7,413 GBP2022-01-01 ~ 2022-12-31
-37,869 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
146,181 GBP2022-12-31
138,765 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2022-12-31
200,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,798 GBP2021-12-31