Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,198,973 GBP2023-01-01 ~ 2023-12-31
4,389,128 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-745,764 GBP2023-01-01 ~ 2023-12-31
-646,378 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,453,209 GBP2023-01-01 ~ 2023-12-31
3,742,750 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,470,610 GBP2023-01-01 ~ 2023-12-31
-2,343,265 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,009,266 GBP2023-01-01 ~ 2023-12-31
1,426,152 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,102 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-649,087 GBP2023-01-01 ~ 2023-12-31
-517,790 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,360,179 GBP2023-01-01 ~ 2023-12-31
919,464 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,215,870 GBP2023-01-01 ~ 2023-12-31
919,464 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
240,870 GBP2023-01-01 ~ 2023-12-31
19,464 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
23,572 GBP2023-12-31
24,597 GBP2022-12-31
Property, Plant & Equipment
26,000,000 GBP2023-12-31
27,300,000 GBP2022-12-31
Fixed Assets
26,023,572 GBP2023-12-31
27,324,597 GBP2022-12-31
Total Inventories
8,407 GBP2023-12-31
5,871 GBP2022-12-31
Debtors
357,797 GBP2023-12-31
429,124 GBP2022-12-31
Cash at bank and in hand
1,876,241 GBP2023-12-31
1,133,289 GBP2022-12-31
Current Assets
2,242,445 GBP2023-12-31
1,568,284 GBP2022-12-31
Net Current Assets/Liabilities
971,829 GBP2023-12-31
518,699 GBP2022-12-31
Total Assets Less Current Liabilities
26,995,401 GBP2023-12-31
27,843,296 GBP2022-12-31
Net Assets/Liabilities
13,890,598 GBP2023-12-31
13,649,728 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
4,076,410 GBP2023-12-31
5,051,410 GBP2022-12-31
6,440,946 GBP2021-12-31
Retained earnings (accumulated losses)
9,814,088 GBP2023-12-31
8,598,218 GBP2022-12-31
7,716,254 GBP2021-12-31
Equity
13,890,598 GBP2023-12-31
13,649,728 GBP2022-12-31
14,157,300 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-37,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-37,500 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,215,870 GBP2023-01-01 ~ 2023-12-31
919,464 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-3,033 GBP2023-12-31
-2,411 GBP2022-12-31
-2,289 GBP2021-12-31
Wages/Salaries
1,108,795 GBP2023-01-01 ~ 2023-12-31
947,501 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,278 GBP2023-01-01 ~ 2023-12-31
11,018 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,124,073 GBP2023-01-01 ~ 2023-12-31
958,519 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
532023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,335 GBP2023-01-01 ~ 2023-12-31
4,003 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
144,309 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
30,746 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
7,174 GBP2023-12-31
6,149 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,025 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
23,572 GBP2023-12-31
24,597 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
26,000,000 GBP2023-12-31
27,300,000 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-1,300,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
26,000,000 GBP2023-12-31
27,300,000 GBP2022-12-31
Merchandise
8,407 GBP2023-12-31
5,871 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
134,905 GBP2023-12-31
143,670 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
546 GBP2023-12-31
546 GBP2022-12-31
Other Debtors
Current
222,346 GBP2023-12-31
273,806 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
357,797 GBP2023-12-31
418,022 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
494,433 GBP2023-12-31
370,961 GBP2022-12-31
Trade Creditors/Trade Payables
Current
138,138 GBP2023-12-31
335,360 GBP2022-12-31
Amounts owed to group undertakings
Current
131,913 GBP2023-12-31
25,460 GBP2022-12-31
Corporation Tax Payable
Current
144,309 GBP2023-12-31
Other Taxation & Social Security Payable
Current
3,589 GBP2023-12-31
1 GBP2022-12-31
Other Creditors
Current
175,970 GBP2023-12-31
146,520 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
27,930 GBP2023-12-31
29,629 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
11,179,339 GBP2023-12-31
11,916,439 GBP2022-12-31
Other Creditors
Non-current
106,669 GBP2023-12-31
106,667 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
491,400 GBP2023-12-31
368,550 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
494,433 GBP2023-12-31
370,961 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
1,965,600 GBP2023-12-31
1,965,600 GBP2022-12-31
Bank Overdrafts
Secured
3,033 GBP2023-12-31
2,411 GBP2022-12-31
Bank Borrowings
Secured
11,670,739 GBP2023-12-31
12,284,989 GBP2022-12-31
Total Borrowings
Secured
11,673,772 GBP2023-12-31
12,287,400 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,292,128 GBP2023-12-31
1,617,128 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,215,870 GBP2023-01-01 ~ 2023-12-31