Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
2,207,475 GBP2023-01-01 ~ 2023-12-31
1,851,945 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-1,571,018 GBP2023-01-01 ~ 2023-12-31
-1,379,184 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
636,457 GBP2023-01-01 ~ 2023-12-31
472,761 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-401,434 GBP2023-01-01 ~ 2023-12-31
-213,284 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
247,611 GBP2023-01-01 ~ 2023-12-31
301,898 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
245,510 GBP2023-01-01 ~ 2023-12-31
274,587 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
186,207 GBP2023-01-01 ~ 2023-12-31
247,364 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,120,970 GBP2023-12-31
1,934,763 GBP2022-12-31
1,687,399 GBP2021-12-31
Property, Plant & Equipment
5,309,848 GBP2023-12-31
5,119,461 GBP2022-12-31
Total Inventories
1,826 GBP2023-12-31
1,740 GBP2022-12-31
Debtors
2,051,392 GBP2023-12-31
1,808,306 GBP2022-12-31
Cash at bank and in hand
111,358 GBP2023-12-31
91,175 GBP2022-12-31
Current Assets
2,164,576 GBP2023-12-31
1,901,221 GBP2022-12-31
Net Current Assets/Liabilities
1,578,089 GBP2023-12-31
1,538,673 GBP2022-12-31
Total Assets Less Current Liabilities
6,887,937 GBP2023-12-31
6,658,134 GBP2022-12-31
Net Assets/Liabilities
6,832,335 GBP2023-12-31
6,646,128 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
3,814,229 GBP2023-12-31
3,814,229 GBP2022-12-31
Equity
6,832,335 GBP2023-12-31
6,646,128 GBP2022-12-31
Wages/Salaries
1,361,679 GBP2023-01-01 ~ 2023-12-31
1,200,586 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
20,858 GBP2023-01-01 ~ 2023-12-31
74,897 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,626 GBP2023-01-01 ~ 2023-12-31
13,605 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,476,163 GBP2023-01-01 ~ 2023-12-31
1,289,088 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,731 GBP2023-01-01 ~ 2023-12-31
18,317 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
15,707 GBP2023-01-01 ~ 2023-12-31
20,357 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
61,378 GBP2023-01-01 ~ 2023-12-31
52,172 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,063,196 GBP2023-12-31
5,063,196 GBP2022-12-31
Furniture and fittings
361,667 GBP2023-12-31
164,633 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,424,863 GBP2023-12-31
5,227,829 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-13,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-13,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
115,015 GBP2023-12-31
108,368 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
115,015 GBP2023-12-31
108,368 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
19,731 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,731 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-13,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
5,063,196 GBP2023-12-31
5,063,196 GBP2022-12-31
Furniture and fittings
246,652 GBP2023-12-31
56,265 GBP2022-12-31
Merchandise
1,826 GBP2023-12-31
1,740 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
114,091 GBP2023-12-31
41,783 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,863,445 GBP2023-12-31
1,726,001 GBP2022-12-31
Other Debtors
Current
24,005 GBP2022-12-31
Prepayments/Accrued Income
Current
73,856 GBP2023-12-31
16,517 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,051,392 GBP2023-12-31
1,808,306 GBP2022-12-31
Trade Creditors/Trade Payables
Current
42,305 GBP2023-12-31
53,400 GBP2022-12-31
Amounts owed to group undertakings
Current
13,789 GBP2023-12-31
13,789 GBP2022-12-31
Corporation Tax Payable
Current
15,651 GBP2023-12-31
40,967 GBP2022-12-31
Other Taxation & Social Security Payable
Current
23,298 GBP2023-12-31
16,336 GBP2022-12-31
Other Creditors
Current
166,846 GBP2023-12-31
5,112 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
264,598 GBP2023-12-31
232,944 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,075 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
55,602 GBP2023-12-31
12,006 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
55,602 GBP2023-12-31
12,006 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31