Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,617,136 GBP2023-01-01 ~ 2023-12-31
4,894,042 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,242,145 GBP2023-01-01 ~ 2023-12-31
3,157,048 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,374,991 GBP2023-01-01 ~ 2023-12-31
1,736,994 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,680,943 GBP2023-01-01 ~ 2023-12-31
1,526,442 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
694,048 GBP2023-01-01 ~ 2023-12-31
210,552 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
698,668 GBP2023-01-01 ~ 2023-12-31
628,682 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,620 GBP2023-01-01 ~ 2023-12-31
-418,130 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-4,620 GBP2023-01-01 ~ 2023-12-31
-418,130 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-4,620 GBP2023-01-01 ~ 2023-12-31
-418,130 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5,866,512 GBP2023-12-31
5,901,046 GBP2022-12-31
Property, Plant & Equipment
12,948,340 GBP2023-12-31
13,095,688 GBP2022-12-31
Fixed Assets
18,814,852 GBP2023-12-31
18,996,734 GBP2022-12-31
Total Inventories
78,748 GBP2023-12-31
37,479 GBP2022-12-31
Debtors
9,857,606 GBP2023-12-31
9,431,120 GBP2022-12-31
Cash at bank and in hand
4,276 GBP2023-12-31
34,501 GBP2022-12-31
Current Assets
9,940,630 GBP2023-12-31
9,503,100 GBP2022-12-31
Creditors
Current
2,584,147 GBP2023-12-31
2,325,465 GBP2022-12-31
Net Current Assets/Liabilities
7,356,483 GBP2023-12-31
7,177,635 GBP2022-12-31
Total Assets Less Current Liabilities
26,171,335 GBP2023-12-31
26,174,369 GBP2022-12-31
Creditors
Non-current
19,723,977 GBP2023-12-31
19,722,391 GBP2022-12-31
Net Assets/Liabilities
6,447,358 GBP2023-12-31
6,451,978 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
6,447,357 GBP2023-12-31
6,451,977 GBP2022-12-31
6,870,107 GBP2021-12-31
Equity
6,447,358 GBP2023-12-31
6,451,978 GBP2022-12-31
6,870,108 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,620 GBP2023-01-01 ~ 2023-12-31
-418,130 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,741,541 GBP2023-01-01 ~ 2023-12-31
1,792,859 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
115,754 GBP2023-01-01 ~ 2023-12-31
109,792 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,659 GBP2023-01-01 ~ 2023-12-31
22,819 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,883,954 GBP2023-01-01 ~ 2023-12-31
1,925,470 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1262023-01-01 ~ 2023-12-31
1342022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
213,725 GBP2023-01-01 ~ 2023-12-31
239,327 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,155 GBP2023-01-01 ~ 2023-12-31
-79,445 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
6,043,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
13,000,000 GBP2022-12-31
Improvements to leasehold property
934,426 GBP2023-12-31
904,030 GBP2022-12-31
Plant and equipment
323,527 GBP2023-12-31
238,252 GBP2022-12-31
Furniture and fittings
519,614 GBP2023-12-31
494,651 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,777,567 GBP2023-12-31
14,636,933 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
283,571 GBP2022-12-31
Improvements to leasehold property
802,105 GBP2023-12-31
682,882 GBP2022-12-31
Plant and equipment
229,907 GBP2023-12-31
184,923 GBP2022-12-31
Furniture and fittings
445,072 GBP2023-12-31
389,869 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,829,227 GBP2023-12-31
1,541,245 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
68,572 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
119,223 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
44,984 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
55,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
287,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
132,321 GBP2023-12-31
221,148 GBP2022-12-31
Plant and equipment
93,620 GBP2023-12-31
53,329 GBP2022-12-31
Furniture and fittings
74,542 GBP2023-12-31
104,782 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
13,000,000 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
85,275 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
5,685 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
74,257 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
5,685 GBP2023-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
79,590 GBP2023-12-31
Under hire purchased contracts or finance leases
12,727,447 GBP2023-12-31
12,716,429 GBP2022-12-31
Merchandise
78,748 GBP2023-12-31
37,479 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
64,354 GBP2023-12-31
48,343 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
9,343,556 GBP2023-12-31
9,338,306 GBP2022-12-31
Other Debtors
Current
406,593 GBP2023-12-31
401 GBP2022-12-31
Prepayments
Current
43,103 GBP2023-12-31
44,070 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
9,857,606 GBP2023-12-31
9,431,120 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
40,552 GBP2023-12-31
192,538 GBP2022-12-31
Other Remaining Borrowings
Current
54,412 GBP2023-12-31
50,644 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,938 GBP2023-12-31
Trade Creditors/Trade Payables
Current
547,385 GBP2023-12-31
464,439 GBP2022-12-31
Other Taxation & Social Security Payable
Current
85,898 GBP2023-12-31
203,200 GBP2022-12-31
Other Creditors
Current
1,029,352 GBP2023-12-31
533,359 GBP2022-12-31
Accrued Liabilities
Current
712,088 GBP2023-12-31
783,008 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,920,000 GBP2023-12-31
6,129,832 GBP2022-12-31
Other Remaining Borrowings
Non-current
99,830 GBP2023-12-31
154,241 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,704,147 GBP2023-12-31
13,438,318 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
5,920,000 GBP2023-12-31
Between two and five year, Non-current
5,989,282 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
58,406 GBP2023-12-31
hire purchase agreements
81,895 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,089 GBP2022-12-31
Between one and five year
2,954 GBP2022-12-31
All periods
10,043 GBP2022-12-31
Bank Overdrafts
Secured
40,552 GBP2023-12-31
51,988 GBP2022-12-31
Bank Borrowings
Secured
5,920,000 GBP2023-12-31
6,270,382 GBP2022-12-31
Total Borrowings
Secured
19,829,879 GBP2023-12-31
19,965,573 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-4,620 GBP2023-01-01 ~ 2023-12-31