Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,784,376 GBP2023-01-01 ~ 2023-12-31
4,513,511 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
2,836,827 GBP2023-01-01 ~ 2023-12-31
2,256,289 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,947,549 GBP2023-01-01 ~ 2023-12-31
2,257,222 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,475,322 GBP2023-01-01 ~ 2023-12-31
1,095,433 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,472,227 GBP2023-01-01 ~ 2023-12-31
1,161,789 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
759,239 GBP2023-01-01 ~ 2023-12-31
658,711 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
712,988 GBP2023-01-01 ~ 2023-12-31
503,078 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
196,260 GBP2023-01-01 ~ 2023-12-31
230,990 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
516,728 GBP2023-01-01 ~ 2023-12-31
272,088 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
516,728 GBP2023-01-01 ~ 2023-12-31
272,088 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,946,368 GBP2023-12-31
2,964,032 GBP2022-12-31
Property, Plant & Equipment
10,634,991 GBP2023-12-31
10,806,949 GBP2022-12-31
Fixed Assets
13,581,359 GBP2023-12-31
13,770,981 GBP2022-12-31
Total Inventories
7,217 GBP2023-12-31
6,000 GBP2022-12-31
Debtors
11,222,100 GBP2023-12-31
12,250,868 GBP2022-12-31
Cash at bank and in hand
85,024 GBP2023-12-31
108,431 GBP2022-12-31
Current Assets
11,314,341 GBP2023-12-31
12,365,299 GBP2022-12-31
Creditors
Current
2,309,811 GBP2023-12-31
4,404,851 GBP2022-12-31
Net Current Assets/Liabilities
9,004,530 GBP2023-12-31
7,960,448 GBP2022-12-31
Total Assets Less Current Liabilities
22,585,889 GBP2023-12-31
21,731,429 GBP2022-12-31
Net Assets/Liabilities
5,386,830 GBP2023-12-31
4,870,102 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
5,386,730 GBP2023-12-31
4,870,002 GBP2022-12-31
4,597,914 GBP2021-12-31
Equity
5,386,830 GBP2023-12-31
4,870,102 GBP2022-12-31
4,598,014 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
516,728 GBP2023-01-01 ~ 2023-12-31
272,088 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,235,408 GBP2023-01-01 ~ 2023-12-31
1,070,778 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
89,958 GBP2023-01-01 ~ 2023-12-31
72,481 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,758 GBP2023-01-01 ~ 2023-12-31
40,383 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,379,124 GBP2023-01-01 ~ 2023-12-31
1,183,642 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
732023-01-01 ~ 2023-12-31
562022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
126,271 GBP2023-01-01 ~ 2023-12-31
167,574 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
178,247 GBP2023-01-01 ~ 2023-12-31
95,585 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
3,033,850 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
87,482 GBP2023-12-31
69,818 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
17,664 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
2,946,368 GBP2023-12-31
2,964,032 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
834,204 GBP2023-12-31
818,177 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,634,204 GBP2023-12-31
11,618,177 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
706,070 GBP2023-12-31
579,799 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
999,213 GBP2023-12-31
811,228 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
126,271 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
187,985 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
128,134 GBP2023-12-31
238,378 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,800,000 GBP2022-12-31
Merchandise
7,217 GBP2023-12-31
6,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
214,915 GBP2023-12-31
200,335 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
9,732,861 GBP2023-12-31
9,730,111 GBP2022-12-31
Other Debtors
Current
1,159,946 GBP2023-12-31
1,999,048 GBP2022-12-31
Prepayments/Accrued Income
Current
114,378 GBP2023-12-31
321,374 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,222,100 GBP2023-12-31
12,250,868 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
209,859 GBP2023-12-31
80,385 GBP2022-12-31
Trade Creditors/Trade Payables
Current
509,423 GBP2023-12-31
491,519 GBP2022-12-31
Other Taxation & Social Security Payable
Current
91,848 GBP2023-12-31
134,670 GBP2022-12-31
Other Creditors
Current
889,560 GBP2023-12-31
2,842,487 GBP2022-12-31
Accrued Liabilities
Current
329,243 GBP2023-12-31
117,197 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,500,000 GBP2023-12-31
5,500,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
11,253,779 GBP2023-12-31
11,112,307 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
126,163 GBP2023-12-31
80,375 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
209,859 GBP2023-12-31
80,385 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
5,500,000 GBP2023-12-31
5,500,000 GBP2022-12-31
Bank Overdrafts
Secured
83,696 GBP2023-12-31
10 GBP2022-12-31
Bank Borrowings
Secured
5,626,163 GBP2023-12-31
5,580,375 GBP2022-12-31
Total Borrowings
Secured
16,963,638 GBP2023-12-31
16,692,692 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
445,280 GBP2023-12-31
249,020 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
516,728 GBP2023-01-01 ~ 2023-12-31