Turnover/Revenue
7,757,059 GBP2024-01-01 ~ 2024-12-31
9,707,220 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,023,857 GBP2024-01-01 ~ 2024-12-31
-6,625,745 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
733,202 GBP2024-01-01 ~ 2024-12-31
3,081,475 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,841,058 GBP2024-01-01 ~ 2024-12-31
-6,164,171 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-8,068,116 GBP2024-01-01 ~ 2024-12-31
-3,001,715 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
663,404 GBP2024-01-01 ~ 2024-12-31
576,070 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,953,512 GBP2024-01-01 ~ 2024-12-31
-1,407,824 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-9,358,224 GBP2024-01-01 ~ 2024-12-31
-3,833,469 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-9,358,224 GBP2024-01-01 ~ 2024-12-31
-3,833,469 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,706 GBP2024-12-31
7,031 GBP2023-12-31
Property, Plant & Equipment
4,682,715 GBP2024-12-31
4,407,930 GBP2023-12-31
Fixed Assets
4,687,421 GBP2024-12-31
4,414,961 GBP2023-12-31
Total Inventories
22,450 GBP2024-12-31
22,000 GBP2023-12-31
Debtors
Current
668,499 GBP2024-12-31
1,124,050 GBP2023-12-31
Cash at bank and in hand
84 GBP2024-12-31
43,353 GBP2023-12-31
Current Assets
691,033 GBP2024-12-31
1,189,403 GBP2023-12-31
Net Current Assets/Liabilities
-19,249,188 GBP2024-12-31
-9,586,771 GBP2023-12-31
Total Assets Less Current Liabilities
-14,561,767 GBP2024-12-31
-5,171,810 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-92,712 GBP2024-12-31
-124,445 GBP2023-12-31
Net Assets/Liabilities
-14,654,479 GBP2024-12-31
-5,296,255 GBP2023-12-31
Equity
Called up share capital
335,000 GBP2024-12-31
335,000 GBP2023-12-31
335,000 GBP2022-12-31
Capital redemption reserve
65,000 GBP2024-12-31
65,000 GBP2023-12-31
65,000 GBP2022-12-31
Retained earnings (accumulated losses)
-15,054,479 GBP2024-12-31
-5,696,255 GBP2023-12-31
-1,862,786 GBP2022-12-31
Equity
-14,654,479 GBP2024-12-31
-5,296,255 GBP2023-12-31
-1,462,786 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-9,358,224 GBP2024-01-01 ~ 2024-12-31
-3,833,469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
490,883 GBP2024-01-01 ~ 2024-12-31
275,095 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,250 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,484,849 GBP2024-01-01 ~ 2024-12-31
4,485,178 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
381,087 GBP2024-01-01 ~ 2024-12-31
437,237 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,978,312 GBP2024-01-01 ~ 2024-12-31
5,054,465 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1102024-01-01 ~ 2024-12-31
1492023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-2,339,556 GBP2024-01-01 ~ 2024-12-31
-901,632 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
428,958 GBP2024-12-31
424,877 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
424,252 GBP2024-12-31
417,846 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
6,406 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
4,706 GBP2024-12-31
7,031 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,891,107 GBP2024-12-31
3,891,107 GBP2023-12-31
Furniture and fittings
1,218,466 GBP2024-12-31
866,876 GBP2023-12-31
Computers
397,633 GBP2024-12-31
367,454 GBP2023-12-31
Improvements to leasehold property
1,940,739 GBP2024-12-31
1,560,136 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,447,945 GBP2024-12-31
6,685,573 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-3,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
694,007 GBP2024-12-31
573,683 GBP2023-12-31
Furniture and fittings
808,037 GBP2024-12-31
615,401 GBP2023-12-31
Computers
337,478 GBP2024-12-31
310,854 GBP2023-12-31
Improvements to leasehold property
925,708 GBP2024-12-31
777,705 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,765,230 GBP2024-12-31
2,277,643 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
120,324 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
195,932 GBP2024-01-01 ~ 2024-12-31
Computers
26,624 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
148,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
490,883 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-3,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,197,100 GBP2024-12-31
3,317,424 GBP2023-12-31
Furniture and fittings
410,429 GBP2024-12-31
251,475 GBP2023-12-31
Computers
60,155 GBP2024-12-31
56,600 GBP2023-12-31
Improvements to leasehold property
1,015,031 GBP2024-12-31
782,431 GBP2023-12-31
Trade Debtors/Trade Receivables
492,599 GBP2024-12-31
949,868 GBP2023-12-31
Other Debtors
144,299 GBP2024-12-31
64,911 GBP2023-12-31
Prepayments
31,601 GBP2024-12-31
109,271 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
668,499 GBP2024-12-31
Amounts falling due within one year, Current
1,124,050 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
473 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
335,000 shares2024-12-31
335,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,444,273 GBP2024-12-31
1,444,273 GBP2023-12-31
Between two and five year
4,201,175 GBP2024-12-31
4,433,092 GBP2023-12-31
More than five year
92,356 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,645,448 GBP2024-12-31
5,969,721 GBP2023-12-31