Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
2,192,958 GBP2022-01-01 ~ 2022-12-31
2,427,681 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,448,899 GBP2022-01-01 ~ 2022-12-31
-1,320,629 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
744,059 GBP2022-01-01 ~ 2022-12-31
1,107,052 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,517,354 GBP2022-01-01 ~ 2022-12-31
-990,290 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-773,295 GBP2022-01-01 ~ 2022-12-31
116,762 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-80,880 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-783,295 GBP2022-01-01 ~ 2022-12-31
56,882 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-783,295 GBP2022-01-01 ~ 2022-12-31
56,882 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,653,569 GBP2022-12-31
3,156,135 GBP2021-12-31
Fixed Assets - Investments
15,000 GBP2022-12-31
25,000 GBP2021-12-31
Fixed Assets
2,668,569 GBP2022-12-31
3,181,135 GBP2021-12-31
Debtors
2,139,301 GBP2022-12-31
1,674,379 GBP2021-12-31
Cash at bank and in hand
247,364 GBP2022-12-31
1,317,507 GBP2021-12-31
Current Assets
2,386,665 GBP2022-12-31
2,991,886 GBP2021-12-31
Creditors
Current
242,879 GBP2022-12-31
577,371 GBP2021-12-31
Net Current Assets/Liabilities
2,143,786 GBP2022-12-31
2,414,515 GBP2021-12-31
Total Assets Less Current Liabilities
4,812,355 GBP2022-12-31
5,595,650 GBP2021-12-31
Equity
Called up share capital
7,003,102 GBP2022-12-31
7,003,102 GBP2021-12-31
3,102 GBP2020-12-31
Share premium
1,365,127 GBP2022-12-31
1,365,127 GBP2021-12-31
1,365,127 GBP2020-12-31
Retained earnings (accumulated losses)
-3,555,874 GBP2022-12-31
-2,772,579 GBP2021-12-31
-2,829,461 GBP2020-12-31
Equity
4,812,355 GBP2022-12-31
5,595,650 GBP2021-12-31
-1,461,232 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-783,295 GBP2022-01-01 ~ 2022-12-31
56,882 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-783,295 GBP2022-01-01 ~ 2022-12-31
56,882 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
7,000,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
7,000,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
152022-01-01 ~ 2022-12-31
132021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
553,406 GBP2022-01-01 ~ 2022-12-31
379,045 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,320,847 GBP2022-12-31
3,300,764 GBP2021-12-31
Furniture and fittings
265,386 GBP2022-12-31
234,629 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,586,233 GBP2022-12-31
3,535,393 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
847,247 GBP2022-12-31
346,268 GBP2021-12-31
Furniture and fittings
85,417 GBP2022-12-31
32,990 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
932,664 GBP2022-12-31
379,258 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
500,979 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
52,427 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
553,406 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,473,600 GBP2022-12-31
2,954,496 GBP2021-12-31
Furniture and fittings
179,969 GBP2022-12-31
201,639 GBP2021-12-31
Other Investments Other Than Loans
15,000 GBP2022-12-31
25,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
141,955 GBP2022-12-31
461,215 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,582,140 GBP2022-12-31
822,140 GBP2021-12-31
Other Debtors
Amounts falling due within one year, Current
415,206 GBP2022-12-31
391,024 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,139,301 GBP2022-12-31
1,674,379 GBP2021-12-31
Trade Creditors/Trade Payables
Current
95,937 GBP2022-12-31
62,287 GBP2021-12-31
Other Taxation & Social Security Payable
Current
137,615 GBP2022-12-31
493,660 GBP2021-12-31
Other Creditors
Current
9,327 GBP2022-12-31
21,424 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
220,000 GBP2022-12-31
220,000 GBP2021-12-31
Between one and five year
863,123 GBP2022-12-31
880,000 GBP2021-12-31
More than five year
203,123 GBP2021-12-31
All periods
1,083,123 GBP2022-12-31
1,303,123 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,003,102 shares2022-12-31