(expand)Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,935,680 GBP2023-01-01 ~ 2023-12-31
6,284,506 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,583,826 GBP2023-01-01 ~ 2023-12-31
-3,545,561 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,351,854 GBP2023-01-01 ~ 2023-12-31
2,738,945 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,294,990 GBP2023-01-01 ~ 2023-12-31
-2,958,592 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-943,136 GBP2023-01-01 ~ 2023-12-31
-213,647 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,263,815 GBP2023-01-01 ~ 2023-12-31
-395,461 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,263,815 GBP2023-01-01 ~ 2023-12-31
-374,181 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,263,815 GBP2023-01-01 ~ 2023-12-31
-374,181 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
7,262 GBP2023-12-31
8,507 GBP2022-12-31
Property, Plant & Equipment
8,353,377 GBP2023-12-31
8,962,159 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
8,360,739 GBP2023-12-31
8,970,766 GBP2022-12-31
Total Inventories
309,855 GBP2023-12-31
280,872 GBP2022-12-31
Debtors
179,775 GBP2023-12-31
355,963 GBP2022-12-31
Cash at bank and in hand
1,710 GBP2023-12-31
761,443 GBP2022-12-31
Current Assets
491,340 GBP2023-12-31
1,398,278 GBP2022-12-31
Creditors
Current
1,077,956 GBP2023-12-31
1,339,887 GBP2022-12-31
Net Current Assets/Liabilities
-586,616 GBP2023-12-31
58,391 GBP2022-12-31
Total Assets Less Current Liabilities
7,774,123 GBP2023-12-31
9,029,157 GBP2022-12-31
Creditors
Non-current
4,149,878 GBP2023-12-31
4,141,097 GBP2022-12-31
Net Assets/Liabilities
3,624,245 GBP2023-12-31
4,888,060 GBP2022-12-31
Equity
Called up share capital
5,626,035 GBP2023-12-31
5,626,035 GBP2022-12-31
5,626,035 GBP2021-12-31
Retained earnings (accumulated losses)
-2,001,790 GBP2023-12-31
-737,975 GBP2022-12-31
-363,794 GBP2021-12-31
Equity
3,624,245 GBP2023-12-31
4,888,060 GBP2022-12-31
5,262,241 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,263,815 GBP2023-01-01 ~ 2023-12-31
-374,181 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-111,812 GBP2023-12-31
Wages/Salaries
2,493,593 GBP2023-01-01 ~ 2023-12-31
2,408,857 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
228,313 GBP2023-01-01 ~ 2023-12-31
220,589 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,349 GBP2023-01-01 ~ 2023-12-31
38,355 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,760,255 GBP2023-01-01 ~ 2023-12-31
2,667,801 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
902023-01-01 ~ 2023-12-31
982022-01-01 ~ 2022-12-31
Director Remuneration
151,567 GBP2023-01-01 ~ 2023-12-31
145,005 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
759,574 GBP2023-01-01 ~ 2023-12-31
763,659 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,580 GBP2023-01-01 ~ 2023-12-31
8,250 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-297,249 GBP2023-01-01 ~ 2023-12-31
-75,138 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
12,450 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
5,188 GBP2023-12-31
3,943 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,245 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,262 GBP2023-12-31
8,507 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,260,677 GBP2023-12-31
2,260,677 GBP2022-12-31
Improvements to leasehold property
8,485,903 GBP2023-12-31
8,462,597 GBP2022-12-31
Plant and equipment
533,660 GBP2023-12-31
479,428 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
89,145 GBP2023-12-31
75,945 GBP2022-12-31
Improvements to leasehold property
3,291,390 GBP2023-12-31
2,721,277 GBP2022-12-31
Plant and equipment
365,471 GBP2023-12-31
309,407 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,200 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
570,113 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
56,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,171,532 GBP2023-12-31
2,184,732 GBP2022-12-31
Improvements to leasehold property
5,194,513 GBP2023-12-31
5,741,320 GBP2022-12-31
Plant and equipment
168,189 GBP2023-12-31
170,021 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
507,295 GBP2023-12-31
443,708 GBP2022-12-31
Motor vehicles
123,237 GBP2023-12-31
123,237 GBP2022-12-31
Computers
189,509 GBP2023-12-31
176,984 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,705,872 GBP2023-12-31
12,552,222 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
297,559 GBP2023-12-31
228,629 GBP2022-12-31
Motor vehicles
18,486 GBP2023-12-31
12,324 GBP2022-12-31
Computers
174,310 GBP2023-12-31
156,627 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,352,495 GBP2023-12-31
3,590,063 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
68,930 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,162 GBP2023-01-01 ~ 2023-12-31
Computers
17,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
762,432 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
209,736 GBP2023-12-31
215,079 GBP2022-12-31
Motor vehicles
104,751 GBP2023-12-31
110,913 GBP2022-12-31
Computers
15,199 GBP2023-12-31
20,357 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
15,240 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
6,668 GBP2023-12-31
3,810 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
2,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
8,572 GBP2023-12-31
11,430 GBP2022-12-31
Merchandise
309,855 GBP2023-12-31
280,872 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
25,560 GBP2023-12-31
16,221 GBP2022-12-31
Other Debtors
Current
79,537 GBP2023-12-31
279,218 GBP2022-12-31
Prepayments
Current
74,678 GBP2023-12-31
60,524 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
179,775 GBP2023-12-31
355,963 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
165,298 GBP2023-12-31
126,738 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,810 GBP2023-12-31
3,810 GBP2022-12-31
Trade Creditors/Trade Payables
Current
143,555 GBP2023-12-31
202,036 GBP2022-12-31
Amounts owed to group undertakings
Current
8,148 GBP2023-12-31
7,696 GBP2022-12-31
Other Taxation & Social Security Payable
Current
54,254 GBP2023-12-31
48,811 GBP2022-12-31
Other Creditors
Current
31,707 GBP2023-12-31
163,683 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,600 GBP2023-12-31
Accrued Liabilities
Current
173,727 GBP2023-12-31
217,121 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
4,143,845 GBP2023-12-31
4,131,254 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,033 GBP2023-12-31
9,843 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
53,486 GBP2023-12-31
126,738 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
165,298 GBP2023-12-31
126,738 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
532,984 GBP2023-12-31
594,496 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
6,033 GBP2023-12-31
9,843 GBP2022-12-31
hire purchase agreements
9,843 GBP2023-12-31
13,653 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,507 GBP2023-12-31
28,973 GBP2022-12-31
Between one and five year
44,401 GBP2023-12-31
68,866 GBP2022-12-31
All periods
71,908 GBP2023-12-31
97,839 GBP2022-12-31
Bank Overdrafts
Secured
111,812 GBP2023-12-31
Bank Borrowings
Secured
4,197,331 GBP2023-12-31
4,257,992 GBP2022-12-31
Total Borrowings
Secured
4,318,986 GBP2023-12-31
4,271,645 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,500 shares2023-12-31
Class 2 ordinary share
5,625,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,263,815 GBP2023-01-01 ~ 2023-12-31