Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
3,467,920 GBP2023-01-01 ~ 2023-12-31
2,722,982 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,940,755 GBP2023-01-01 ~ 2023-12-31
1,905,248 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,527,165 GBP2023-01-01 ~ 2023-12-31
817,734 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
676,584 GBP2023-01-01 ~ 2023-12-31
888,336 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
850,581 GBP2023-01-01 ~ 2023-12-31
-67,827 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,250,424 GBP2023-01-01 ~ 2023-12-31
959,091 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-399,843 GBP2023-01-01 ~ 2023-12-31
-1,026,918 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-399,843 GBP2023-01-01 ~ 2023-12-31
-1,026,918 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-399,843 GBP2023-01-01 ~ 2023-12-31
-1,026,918 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,000 GBP2022-12-31
Property, Plant & Equipment
8,239,300 GBP2023-12-31
8,375,997 GBP2022-12-31
Fixed Assets
8,239,300 GBP2023-12-31
8,378,997 GBP2022-12-31
Total Inventories
11,540 GBP2023-12-31
11,430 GBP2022-12-31
Debtors
5,615,434 GBP2023-12-31
5,375,304 GBP2022-12-31
Cash at bank and in hand
4,626 GBP2023-12-31
923,532 GBP2022-12-31
Current Assets
5,631,600 GBP2023-12-31
6,310,266 GBP2022-12-31
Creditors
Current
8,167,811 GBP2023-12-31
3,184,735 GBP2022-12-31
Net Current Assets/Liabilities
-2,536,211 GBP2023-12-31
3,125,531 GBP2022-12-31
Total Assets Less Current Liabilities
5,703,089 GBP2023-12-31
11,504,528 GBP2022-12-31
Creditors
Non-current
8,941,475 GBP2023-12-31
14,343,071 GBP2022-12-31
Net Assets/Liabilities
-3,238,386 GBP2023-12-31
-2,838,543 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
-3,238,387 GBP2023-12-31
-2,838,544 GBP2022-12-31
-1,811,626 GBP2021-12-31
Equity
-3,238,386 GBP2023-12-31
-2,838,543 GBP2022-12-31
-1,811,625 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-399,843 GBP2023-01-01 ~ 2023-12-31
-1,026,918 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
895,187 GBP2023-01-01 ~ 2023-12-31
1,055,862 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
56,427 GBP2023-01-01 ~ 2023-12-31
73,277 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,009 GBP2023-01-01 ~ 2023-12-31
15,089 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
964,623 GBP2023-01-01 ~ 2023-12-31
1,144,228 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
742023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,795 GBP2023-01-01 ~ 2023-12-31
131,137 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-99,961 GBP2023-01-01 ~ 2023-12-31
-195,114 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
30,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
30,000 GBP2023-12-31
27,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
25,367 GBP2023-12-31
22,167 GBP2022-12-31
Furniture and fittings
762,713 GBP2023-12-31
745,666 GBP2022-12-31
Computers
8,478 GBP2023-12-31
5,627 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,296,558 GBP2023-12-31
8,500,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
17,897 GBP2023-12-31
16,206 GBP2022-12-31
Furniture and fittings
610,555 GBP2023-12-31
553,164 GBP2022-12-31
Computers
6,340 GBP2023-12-31
5,627 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,057,258 GBP2023-12-31
897,463 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,691 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
57,391 GBP2023-01-01 ~ 2023-12-31
Computers
713 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,795 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
7,470 GBP2023-12-31
5,961 GBP2022-12-31
Furniture and fittings
152,158 GBP2023-12-31
192,502 GBP2022-12-31
Computers
2,138 GBP2023-12-31
Merchandise
11,540 GBP2023-12-31
11,430 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
167,556 GBP2023-12-31
129,602 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,102,963 GBP2023-12-31
5,066,763 GBP2022-12-31
Other Debtors
Current
30,000 GBP2023-12-31
51,156 GBP2022-12-31
Prepayments
Current
314,915 GBP2023-12-31
127,783 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,615,434 GBP2023-12-31
5,375,304 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
5,583,297 GBP2023-12-31
10,511 GBP2022-12-31
Other Remaining Borrowings
Current
54,412 GBP2023-12-31
50,644 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
38,244 GBP2022-12-31
Trade Creditors/Trade Payables
Current
368,020 GBP2023-12-31
353,699 GBP2022-12-31
Other Taxation & Social Security Payable
Current
94,982 GBP2023-12-31
60,614 GBP2022-12-31
Other Creditors
Current
2,008,621 GBP2023-12-31
2,603,600 GBP2022-12-31
Accrued Liabilities
Current
58,479 GBP2023-12-31
67,423 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,469,520 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
8,841,645 GBP2023-12-31
8,719,310 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
5,525,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
5,637,709 GBP2023-12-31
61,155 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
5,469,520 GBP2022-12-31
Bank Overdrafts
Secured
58,297 GBP2023-12-31
10,511 GBP2022-12-31
Bank Borrowings
Secured
5,525,000 GBP2023-12-31
5,469,520 GBP2022-12-31
Total Borrowings
Secured
14,579,184 GBP2023-12-31
14,442,470 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-399,843 GBP2023-01-01 ~ 2023-12-31