Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
10,524,000 GBP2023-01-01 ~ 2023-12-31
13,735,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,117,000 GBP2023-01-01 ~ 2023-12-31
-9,007,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-2,504,000 GBP2023-01-01 ~ 2023-12-31
4,728,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,037,000 GBP2023-01-01 ~ 2023-12-31
-921,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-3,541,000 GBP2023-01-01 ~ 2023-12-31
3,807,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
106,000 GBP2023-01-01 ~ 2023-12-31
38,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-7,625,000 GBP2023-01-01 ~ 2023-12-31
-417,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-26,048,000 GBP2023-12-31
-18,054,000 GBP2022-12-31
-16,842,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-7,994,000 GBP2023-01-01 ~ 2023-12-31
-1,212,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
30,434,000 GBP2023-12-31
32,642,000 GBP2022-12-31
Debtors
Current
4,743,000 GBP2023-12-31
5,183,000 GBP2022-12-31
Cash at bank and in hand
1,029,000 GBP2023-12-31
3,122,000 GBP2022-12-31
Current Assets
5,772,000 GBP2023-12-31
8,305,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,694,000 GBP2023-12-31
-3,367,000 GBP2022-12-31
Net Current Assets/Liabilities
4,078,000 GBP2023-12-31
4,938,000 GBP2022-12-31
Total Assets Less Current Liabilities
34,512,000 GBP2023-12-31
37,580,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-50,397,000 GBP2023-12-31
-45,840,000 GBP2022-12-31
Net Assets/Liabilities
-18,470,000 GBP2023-12-31
-10,476,000 GBP2022-12-31
Equity
Share premium
7,028,000 GBP2023-12-31
7,028,000 GBP2022-12-31
Other miscellaneous reserve
550,000 GBP2023-12-31
550,000 GBP2022-12-31
Equity
-18,470,000 GBP2023-12-31
-10,476,000 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
369,000 GBP2023-01-01 ~ 2023-12-31
795,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,792,000 GBP2023-01-01 ~ 2023-12-31
-79,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
56,854,000 GBP2023-12-31
56,854,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
24,212,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,208,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
26,420,000 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
30,434,000 GBP2023-12-31
32,642,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,313,000 GBP2023-12-31
18,000 GBP2022-12-31
Other Debtors
Current
19,000 GBP2023-12-31
18,000 GBP2022-12-31
Prepayments/Accrued Income
Current
3,411,000 GBP2023-12-31
5,147,000 GBP2022-12-31
Other Remaining Borrowings
Current
2,273,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
975,000 GBP2023-12-31
330,000 GBP2022-12-31
Taxation/Social Security Payable
Current
175,000 GBP2023-12-31
166,000 GBP2022-12-31
Other Creditors
Current
522,000 GBP2023-12-31
572,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
22,000 GBP2023-12-31
26,000 GBP2022-12-31
Creditors
Current
1,694,000 GBP2023-12-31
3,367,000 GBP2022-12-31
Bank Borrowings
Non-current
47,045,000 GBP2023-12-31
42,793,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
2,352,000 GBP2023-12-31
2,047,000 GBP2022-12-31
Other Creditors
Non-current
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Creditors
Non-current
50,397,000 GBP2023-12-31
45,840,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-2,585,000 GBP2023-12-31
-2,216,000 GBP2022-12-31
-1,421,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-369,000 GBP2023-01-01 ~ 2023-12-31
-795,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,585,000 GBP2023-12-31
-2,216,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
205,000 GBP2023-12-31
181,000 GBP2022-12-31
Between one and five year
819,000 GBP2023-12-31
819,000 GBP2022-12-31
More than five year
3,953,000 GBP2023-12-31
4,158,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,977,000 GBP2023-12-31
5,158,000 GBP2022-12-31