Turnover/Revenue
5,961,575 GBP2023-01-01 ~ 2023-12-31
5,146,980 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,817,581 GBP2023-01-01 ~ 2023-12-31
-3,355,840 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,143,994 GBP2023-01-01 ~ 2023-12-31
1,791,140 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-650,433 GBP2023-01-01 ~ 2023-12-31
-508,374 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,578,050 GBP2023-01-01 ~ 2023-12-31
1,310,298 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-66,751 GBP2023-01-01 ~ 2023-12-31
-32,047 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,641,558 GBP2023-01-01 ~ 2023-12-31
1,529,864 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,285,674 GBP2023-01-01 ~ 2023-12-31
1,161,768 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,972,372 GBP2023-01-01 ~ 2023-12-31
1,764,240 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
7,994,415 GBP2023-12-31
7,200,000 GBP2022-12-31
Total Inventories
950 GBP2022-12-31
Debtors
Current
3,731,897 GBP2023-12-31
2,419,218 GBP2022-12-31
Cash at bank and in hand
101,254 GBP2023-12-31
294,444 GBP2022-12-31
Current Assets
3,833,151 GBP2023-12-31
2,714,612 GBP2022-12-31
Net Current Assets/Liabilities
3,136,016 GBP2023-12-31
1,952,295 GBP2022-12-31
Total Assets Less Current Liabilities
11,130,431 GBP2023-12-31
9,152,295 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-812,632 GBP2023-12-31
-857,391 GBP2022-12-31
Net Assets/Liabilities
9,521,075 GBP2023-12-31
7,548,703 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
2,701,738 GBP2023-12-31
2,015,040 GBP2022-12-31
Retained earnings (accumulated losses)
6,819,237 GBP2023-12-31
5,533,563 GBP2022-12-31
Equity
9,521,075 GBP2023-12-31
7,548,703 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,285,674 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,972,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
185,772 GBP2023-01-01 ~ 2023-12-31
153,688 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,344,777 GBP2023-01-01 ~ 2023-12-31
2,074,770 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
222,852 GBP2023-01-01 ~ 2023-12-31
200,319 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,662,094 GBP2023-01-01 ~ 2023-12-31
2,347,113 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
942023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Average Number of Employees
942023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Director Remuneration
71,063 GBP2023-01-01 ~ 2023-12-31
70,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,050 GBP2023-01-01 ~ 2023-12-31
9,240 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
116,647 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
385,766 GBP2023-01-01 ~ 2023-12-31
290,674 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,750,175 GBP2023-12-31
7,012,954 GBP2022-12-31
Tools/Equipment for furniture and fittings
692,555 GBP2023-12-31
651,538 GBP2022-12-31
Motor vehicles
25,044 GBP2023-12-31
25,044 GBP2022-12-31
Other
30,488 GBP2023-12-31
25,213 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,564,677 GBP2023-12-31
7,714,749 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
737,221 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
737,221 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
532,806 GBP2023-12-31
482,503 GBP2022-12-31
Motor vehicles
18,757 GBP2023-12-31
16,662 GBP2022-12-31
Other
18,699 GBP2023-12-31
15,584 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
570,262 GBP2023-12-31
514,749 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
130,259 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
50,303 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,095 GBP2023-01-01 ~ 2023-12-31
Other
3,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
185,772 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
7,750,175 GBP2023-12-31
7,012,954 GBP2022-12-31
Tools/Equipment for furniture and fittings
159,749 GBP2023-12-31
169,035 GBP2022-12-31
Motor vehicles
6,287 GBP2023-12-31
8,382 GBP2022-12-31
Other
11,789 GBP2023-12-31
9,629 GBP2022-12-31
Trade Debtors/Trade Receivables
276,361 GBP2023-12-31
375,347 GBP2022-12-31
Amounts Owed By Related Parties
3,423,284 GBP2023-12-31
1,967,251 GBP2022-12-31
Other Debtors
7,014 GBP2023-12-31
2,233 GBP2022-12-31
Prepayments
25,238 GBP2023-12-31
74,387 GBP2022-12-31
Cash and Cash Equivalents
101,254 GBP2023-12-31
294,444 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
45,909 GBP2023-12-31
39,817 GBP2022-12-31
Trade Creditors/Trade Payables
126,277 GBP2023-12-31
137,695 GBP2022-12-31
Taxation/Social Security Payable
67,364 GBP2023-12-31
48,562 GBP2022-12-31
Other Creditors
14,384 GBP2023-12-31
82,697 GBP2022-12-31
Corporation Tax Payable
252,520 GBP2023-12-31
146,865 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
812,632 GBP2023-12-31
857,391 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
796,724 GBP2023-12-31
746,201 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
34,039 GBP2023-12-31
34,039 GBP2022-12-31
Deferred Tax Liabilities
796,724 GBP2023-12-31
746,201 GBP2022-12-31
Bank Borrowings
Current
45,909 GBP2023-12-31
39,817 GBP2022-12-31
Non-current
812,632 GBP2023-12-31
857,391 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,062 GBP2023-12-31
41,122 GBP2022-12-31
Between two and five year
29,467 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
27,062 GBP2023-12-31
70,589 GBP2022-12-31