Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,691,512 GBP2023-01-01 ~ 2023-12-31
4,278,509 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
700,144 GBP2023-01-01 ~ 2023-12-31
572,535 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,991,368 GBP2023-01-01 ~ 2023-12-31
3,705,974 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,788,133 GBP2023-01-01 ~ 2023-12-31
3,177,221 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
203,235 GBP2023-01-01 ~ 2023-12-31
528,753 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
313 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
662,135 GBP2023-01-01 ~ 2023-12-31
150,982 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-458,900 GBP2023-01-01 ~ 2023-12-31
378,084 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-25,681 GBP2023-01-01 ~ 2023-12-31
114,742 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-433,219 GBP2023-01-01 ~ 2023-12-31
263,342 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-433,219 GBP2023-01-01 ~ 2023-12-31
3,362,083 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
9,253,424 GBP2023-12-31
9,239,328 GBP2022-12-31
Fixed Assets
9,253,424 GBP2023-12-31
9,239,328 GBP2022-12-31
Total Inventories
30,087 GBP2023-12-31
31,706 GBP2022-12-31
Debtors
589,506 GBP2023-12-31
647,112 GBP2022-12-31
Cash at bank and in hand
140,652 GBP2023-12-31
818,748 GBP2022-12-31
Current Assets
760,245 GBP2023-12-31
1,497,566 GBP2022-12-31
Creditors
Current
1,456,624 GBP2023-12-31
1,385,995 GBP2022-12-31
Net Current Assets/Liabilities
-696,379 GBP2023-12-31
111,571 GBP2022-12-31
Total Assets Less Current Liabilities
8,557,045 GBP2023-12-31
9,350,899 GBP2022-12-31
Creditors
Non-current
-4,847,867 GBP2023-12-31
-5,208,502 GBP2022-12-31
Net Assets/Liabilities
2,893,251 GBP2023-12-31
3,326,470 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2021-12-31
Share premium
199,800 GBP2023-12-31
199,800 GBP2022-12-31
199,800 GBP2021-12-31
Revaluation reserve
3,098,741 GBP2023-12-31
3,098,741 GBP2022-12-31
Retained earnings (accumulated losses)
-405,490 GBP2023-12-31
27,729 GBP2022-12-31
-235,613 GBP2021-12-31
Equity
2,893,251 GBP2023-12-31
3,326,470 GBP2022-12-31
-35,613 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-433,219 GBP2023-01-01 ~ 2023-12-31
263,342 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,657,192 GBP2023-01-01 ~ 2023-12-31
1,473,749 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
88,835 GBP2023-01-01 ~ 2023-12-31
79,470 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,896 GBP2023-01-01 ~ 2023-12-31
15,392 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,762,923 GBP2023-01-01 ~ 2023-12-31
1,568,611 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
942023-01-01 ~ 2023-12-31
862022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
70,673 GBP2023-01-01 ~ 2023-12-31
128,852 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,780 GBP2023-01-01 ~ 2023-12-31
8,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-25,681 GBP2023-01-01 ~ 2023-12-31
25,681 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-87,191 GBP2023-01-01 ~ 2023-12-31
71,836 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
975,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
975,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
9,110,580 GBP2023-12-31
9,100,000 GBP2022-12-31
Plant and equipment
2,419,391 GBP2023-12-31
2,345,202 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,529,971 GBP2023-12-31
11,445,202 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,276,547 GBP2023-12-31
2,205,874 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,276,547 GBP2023-12-31
2,205,874 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
70,673 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
70,673 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
9,110,580 GBP2023-12-31
9,100,000 GBP2022-12-31
Plant and equipment
142,844 GBP2023-12-31
139,328 GBP2022-12-31
Merchandise
30,087 GBP2023-12-31
31,706 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
292,333 GBP2023-12-31
316,861 GBP2022-12-31
Other Debtors
Current
5,033 GBP2023-12-31
5,034 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
25,681 GBP2023-12-31
Prepayments
Current
166,459 GBP2023-12-31
225,217 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
589,506 GBP2023-12-31
647,112 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
165,800 GBP2023-12-31
124,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
261,633 GBP2023-12-31
341,349 GBP2022-12-31
Corporation Tax Payable
Current
25,681 GBP2022-12-31
Other Creditors
Current
187,585 GBP2023-12-31
124,527 GBP2022-12-31
Accrued Liabilities
Current
691,300 GBP2023-12-31
659,736 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
4,847,867 GBP2023-12-31
5,208,502 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
165,800 GBP2023-12-31
124,000 GBP2022-12-31
Non-current, Between one and two years
4,847,867 GBP2023-12-31
248,000 GBP2022-12-31
Non-current, Between two and five year
4,960,502 GBP2022-12-31
Secured
5,013,667 GBP2023-12-31
5,332,502 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
815,927 GBP2023-12-31
815,927 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-433,219 GBP2023-01-01 ~ 2023-12-31