Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2023-03-31
Turnover/Revenue
2,317,785 GBP2022-01-01 ~ 2023-03-31
2,052,273 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
2,118,783 GBP2022-01-01 ~ 2023-03-31
1,718,523 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
199,002 GBP2022-01-01 ~ 2023-03-31
333,750 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
543,058 GBP2022-01-01 ~ 2023-03-31
456,867 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-296,273 GBP2022-01-01 ~ 2023-03-31
-35,114 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
76,316 GBP2022-01-01 ~ 2023-03-31
61,225 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-372,589 GBP2022-01-01 ~ 2023-03-31
-96,339 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,674 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-372,589 GBP2022-01-01 ~ 2023-03-31
-99,013 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-372,589 GBP2022-01-01 ~ 2023-03-31
-99,013 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,100,859 GBP2023-03-31
2,179,160 GBP2021-12-31
Debtors
2,054,296 GBP2023-03-31
1,946,376 GBP2021-12-31
Cash at bank and in hand
23,929 GBP2023-03-31
68,725 GBP2021-12-31
Current Assets
2,078,225 GBP2023-03-31
2,015,101 GBP2021-12-31
Creditors
Current
334,902 GBP2023-03-31
224,711 GBP2021-12-31
Net Current Assets/Liabilities
1,743,323 GBP2023-03-31
1,790,390 GBP2021-12-31
Total Assets Less Current Liabilities
3,844,182 GBP2023-03-31
3,969,550 GBP2021-12-31
Net Assets/Liabilities
1,549,037 GBP2023-03-31
1,921,626 GBP2021-12-31
Equity
Called up share capital
1 GBP2023-03-31
1 GBP2021-12-31
1 GBP2020-12-31
Retained earnings (accumulated losses)
1,549,036 GBP2023-03-31
1,921,625 GBP2021-12-31
2,020,638 GBP2020-12-31
Equity
1,549,037 GBP2023-03-31
1,921,626 GBP2021-12-31
2,020,639 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-372,589 GBP2022-01-01 ~ 2023-03-31
-99,013 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,786,451 GBP2022-01-01 ~ 2023-03-31
1,500,607 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
124,510 GBP2022-01-01 ~ 2023-03-31
62,945 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,934 GBP2022-01-01 ~ 2023-03-31
11,665 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,931,895 GBP2022-01-01 ~ 2023-03-31
1,575,217 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
542022-01-01 ~ 2023-03-31
582021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
83,840 GBP2022-01-01 ~ 2023-03-31
83,485 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
3,000 GBP2022-01-01 ~ 2023-03-31
3,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-70,792 GBP2022-01-01 ~ 2023-03-31
-18,304 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
126,510 GBP2023-03-31
107,272 GBP2021-12-31
Furniture and fittings
913,060 GBP2023-03-31
908,967 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,100,710 GBP2023-03-31
3,077,379 GBP2021-12-31
Land and buildings, Long leasehold
2,061,140 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
56,916 GBP2023-03-31
35,656 GBP2021-12-31
Furniture and fittings
834,612 GBP2023-03-31
770,653 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
999,851 GBP2023-03-31
898,219 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,260 GBP2022-01-01 ~ 2023-03-31
Furniture and fittings
63,959 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,632 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Long leasehold
1,952,817 GBP2023-03-31
1,969,230 GBP2021-12-31
Plant and equipment
69,594 GBP2023-03-31
71,616 GBP2021-12-31
Furniture and fittings
78,448 GBP2023-03-31
138,314 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,061,140 GBP2021-12-31
Under hire purchased contracts or finance leases, Plant and equipment
7,353 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
3,493 GBP2023-03-31
2,114 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
1,379 GBP2022-01-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
17,792 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
3,860 GBP2023-03-31
Under hire purchased contracts or finance leases
1,956,677 GBP2023-03-31
1,974,469 GBP2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
5,239 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
210,937 GBP2023-03-31
96,196 GBP2021-12-31
Other Debtors
Current
487 GBP2023-03-31
500 GBP2021-12-31
Prepayments/Accrued Income
Current
55,211 GBP2023-03-31
80,149 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
266,635 GBP2023-03-31
Current, Amounts falling due within one year
176,845 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
1,892 GBP2023-03-31
1,879 GBP2021-12-31
Other Taxation & Social Security Payable
Current
25,742 GBP2023-03-31
32,909 GBP2021-12-31
Other Creditors
Current
132,976 GBP2023-03-31
70,136 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
174,292 GBP2023-03-31
119,787 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,747,157 GBP2023-03-31
1,757,954 GBP2021-12-31
Amounts owed to group undertakings
Non-current
421,410 GBP2023-03-31
163,392 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
126,578 GBP2023-03-31
126,578 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
126,578 GBP2023-03-31
126,578 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-03-31