(expand)Profit/Loss on Ordinary Activities Before Tax
-726,405 GBP2024-01-01 ~ 2024-12-31
-1,263,815 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-726,405 GBP2024-01-01 ~ 2024-12-31
-1,263,815 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-726,405 GBP2024-01-01 ~ 2024-12-31
-1,263,815 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
6,017 GBP2024-12-31
7,262 GBP2023-12-31
Property, Plant & Equipment
7,805,910 GBP2024-12-31
8,353,377 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
7,812,027 GBP2024-12-31
8,360,739 GBP2023-12-31
Total Inventories
291,247 GBP2024-12-31
309,855 GBP2023-12-31
Debtors
264,467 GBP2024-12-31
179,775 GBP2023-12-31
Cash at bank and in hand
38,628 GBP2024-12-31
1,710 GBP2023-12-31
Current Assets
594,342 GBP2024-12-31
491,340 GBP2023-12-31
Creditors
Current
1,563,945 GBP2024-12-31
1,077,956 GBP2023-12-31
Net Current Assets/Liabilities
-969,603 GBP2024-12-31
-586,616 GBP2023-12-31
Total Assets Less Current Liabilities
6,842,424 GBP2024-12-31
7,774,123 GBP2023-12-31
Creditors
Non-current
3,944,584 GBP2024-12-31
4,149,878 GBP2023-12-31
Net Assets/Liabilities
2,897,840 GBP2024-12-31
3,624,245 GBP2023-12-31
Equity
Called up share capital
5,626,035 GBP2024-12-31
5,626,035 GBP2023-12-31
5,626,035 GBP2022-12-31
Retained earnings (accumulated losses)
-2,728,195 GBP2024-12-31
-2,001,790 GBP2023-12-31
-737,975 GBP2022-12-31
Equity
2,897,840 GBP2024-12-31
3,624,245 GBP2023-12-31
4,888,060 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-726,405 GBP2024-01-01 ~ 2024-12-31
-1,263,815 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-111,812 GBP2023-12-31
Wages/Salaries
2,385,264 GBP2024-01-01 ~ 2024-12-31
2,493,593 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
194,527 GBP2024-01-01 ~ 2024-12-31
228,313 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,562 GBP2024-01-01 ~ 2024-12-31
38,349 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,615,353 GBP2024-01-01 ~ 2024-12-31
2,760,255 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
902023-01-01 ~ 2023-12-31
Director Remuneration
169,304 GBP2024-01-01 ~ 2024-12-31
151,567 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
575,658 GBP2024-01-01 ~ 2024-12-31
759,574 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,000 GBP2024-01-01 ~ 2024-12-31
8,580 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-181,601 GBP2024-01-01 ~ 2024-12-31
-297,249 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
12,450 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
6,433 GBP2024-12-31
5,188 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,245 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,017 GBP2024-12-31
7,262 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,260,677 GBP2024-12-31
2,260,677 GBP2023-12-31
Improvements to leasehold property
8,490,653 GBP2024-12-31
8,485,903 GBP2023-12-31
Plant and equipment
561,743 GBP2024-12-31
533,660 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
102,345 GBP2024-12-31
89,145 GBP2023-12-31
Improvements to leasehold property
3,710,490 GBP2024-12-31
3,291,390 GBP2023-12-31
Plant and equipment
414,540 GBP2024-12-31
365,471 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,200 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
419,100 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
49,069 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,158,332 GBP2024-12-31
2,171,532 GBP2023-12-31
Improvements to leasehold property
4,780,163 GBP2024-12-31
5,194,513 GBP2023-12-31
Plant and equipment
147,203 GBP2024-12-31
168,189 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
507,295 GBP2024-12-31
507,295 GBP2023-12-31
Motor vehicles
123,237 GBP2024-12-31
123,237 GBP2023-12-31
Computers
194,174 GBP2024-12-31
189,509 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,743,370 GBP2024-12-31
12,705,872 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
352,428 GBP2024-12-31
297,559 GBP2023-12-31
Motor vehicles
24,648 GBP2024-12-31
18,486 GBP2023-12-31
Computers
186,595 GBP2024-12-31
174,310 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,937,460 GBP2024-12-31
4,352,495 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
54,869 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
6,162 GBP2024-01-01 ~ 2024-12-31
Computers
12,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
584,965 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
154,867 GBP2024-12-31
209,736 GBP2023-12-31
Motor vehicles
98,589 GBP2024-12-31
104,751 GBP2023-12-31
Computers
7,579 GBP2024-12-31
15,199 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
15,240 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
21,390 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
36,630 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
6,668 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
9,307 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
15,975 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
20,655 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
8,572 GBP2023-12-31
Merchandise
291,247 GBP2024-12-31
309,855 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
20,500 GBP2024-12-31
25,560 GBP2023-12-31
Other Debtors
Current
162,647 GBP2024-12-31
79,537 GBP2023-12-31
Prepayments
Current
81,320 GBP2024-12-31
74,678 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
264,467 GBP2024-12-31
Current, Amounts falling due within one year
179,775 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
129,387 GBP2024-12-31
165,298 GBP2023-12-31
Other Remaining Borrowings
Current
185,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
8,088 GBP2024-12-31
3,810 GBP2023-12-31
Trade Creditors/Trade Payables
Current
235,837 GBP2024-12-31
143,555 GBP2023-12-31
Amounts owed to group undertakings
Current
8,148 GBP2024-12-31
8,148 GBP2023-12-31
Other Taxation & Social Security Payable
Current
45,820 GBP2024-12-31
54,254 GBP2023-12-31
Other Creditors
Current
13,423 GBP2024-12-31
31,707 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,600 GBP2024-12-31
1,600 GBP2023-12-31
Accrued Liabilities
Current
296,931 GBP2024-12-31
173,727 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,927,745 GBP2024-12-31
4,143,845 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
16,839 GBP2024-12-31
6,033 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
53,486 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
165,298 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
631,353 GBP2024-12-31
Non-current, Between two and five year
532,984 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
24,927 GBP2024-12-31
9,843 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
24,271 GBP2024-12-31
27,507 GBP2023-12-31
Between one and five year
20,130 GBP2024-12-31
44,401 GBP2023-12-31
All periods
44,401 GBP2024-12-31
71,908 GBP2023-12-31
Bank Overdrafts
Secured
111,812 GBP2023-12-31
Bank Borrowings
Secured
4,057,132 GBP2024-12-31
4,197,331 GBP2023-12-31
Total Borrowings
Secured
4,082,059 GBP2024-12-31
4,318,986 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,500 shares2024-12-31
Class 2 ordinary share
5,625,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-726,405 GBP2024-01-01 ~ 2024-12-31