Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,340,386 GBP2023-01-01 ~ 2023-12-31
3,973,045 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
2,218,448 GBP2023-01-01 ~ 2023-12-31
2,033,348 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,121,938 GBP2023-01-01 ~ 2023-12-31
1,939,697 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
479,417 GBP2023-01-01 ~ 2023-12-31
669,082 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,646,821 GBP2023-01-01 ~ 2023-12-31
1,307,647 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,886 GBP2023-01-01 ~ 2023-12-31
1,242 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
400,589 GBP2023-01-01 ~ 2023-12-31
203,623 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,249,118 GBP2023-01-01 ~ 2023-12-31
1,105,266 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
371,696 GBP2023-01-01 ~ 2023-12-31
224,600 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
877,422 GBP2023-01-01 ~ 2023-12-31
880,666 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
877,422 GBP2023-01-01 ~ 2023-12-31
880,666 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,417,846 GBP2023-12-31
6,595,715 GBP2022-12-31
Debtors
3,081,989 GBP2023-12-31
2,617,293 GBP2022-12-31
Cash at bank and in hand
327,971 GBP2023-12-31
541,975 GBP2022-12-31
Current Assets
3,409,960 GBP2023-12-31
3,159,268 GBP2022-12-31
Creditors
Current
1,456,054 GBP2023-12-31
1,490,628 GBP2022-12-31
Net Current Assets/Liabilities
1,953,906 GBP2023-12-31
1,668,640 GBP2022-12-31
Total Assets Less Current Liabilities
8,371,752 GBP2023-12-31
8,264,355 GBP2022-12-31
Creditors
Non-current
-6,028,796 GBP2023-12-31
-6,055,613 GBP2022-12-31
Net Assets/Liabilities
2,103,741 GBP2023-12-31
2,016,799 GBP2022-12-31
Equity
Called up share capital
120 GBP2023-12-31
120 GBP2022-12-31
120 GBP2021-12-31
Retained earnings (accumulated losses)
2,103,621 GBP2023-12-31
2,016,679 GBP2022-12-31
2,013,788 GBP2021-12-31
Equity
2,103,741 GBP2023-12-31
2,016,799 GBP2022-12-31
2,013,908 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-790,480 GBP2023-01-01 ~ 2023-12-31
-877,775 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-790,480 GBP2023-01-01 ~ 2023-12-31
-877,775 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
877,422 GBP2023-01-01 ~ 2023-12-31
880,666 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,720,221 GBP2023-01-01 ~ 2023-12-31
1,617,203 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
129,093 GBP2023-01-01 ~ 2023-12-31
116,402 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,942 GBP2023-01-01 ~ 2023-12-31
27,356 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,931,256 GBP2023-01-01 ~ 2023-12-31
1,760,961 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
892022-01-01 ~ 2022-12-31
Director Remuneration
8,806 GBP2023-01-01 ~ 2023-12-31
8,450 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
177,869 GBP2023-01-01 ~ 2023-12-31
187,825 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,665 GBP2023-01-01 ~ 2023-12-31
5,690 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
324,424 GBP2023-01-01 ~ 2023-12-31
212,079 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
293,793 GBP2023-01-01 ~ 2023-12-31
210,001 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,875,499 GBP2022-12-31
Plant and equipment
20,831 GBP2022-12-31
Furniture and fittings
586,873 GBP2022-12-31
Motor vehicles
122,663 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,605,866 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
678,692 GBP2023-12-31
565,182 GBP2022-12-31
Plant and equipment
15,370 GBP2023-12-31
14,005 GBP2022-12-31
Furniture and fittings
433,027 GBP2023-12-31
394,566 GBP2022-12-31
Motor vehicles
60,931 GBP2023-12-31
36,398 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,188,020 GBP2023-12-31
1,010,151 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
113,510 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,365 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
38,461 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
24,533 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
177,869 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
6,196,807 GBP2023-12-31
6,310,317 GBP2022-12-31
Plant and equipment
5,461 GBP2023-12-31
6,826 GBP2022-12-31
Furniture and fittings
153,846 GBP2023-12-31
192,307 GBP2022-12-31
Motor vehicles
61,732 GBP2023-12-31
86,265 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
184,087 GBP2023-12-31
195,391 GBP2022-12-31
Other Debtors
Current
2,897,902 GBP2023-12-31
2,421,902 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,081,989 GBP2023-12-31
2,617,293 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
26,817 GBP2023-12-31
351,050 GBP2022-12-31
Trade Creditors/Trade Payables
Current
83,175 GBP2023-12-31
55,678 GBP2022-12-31
Corporation Tax Payable
Current
324,330 GBP2023-12-31
212,044 GBP2022-12-31
Other Taxation & Social Security Payable
Current
36,616 GBP2023-12-31
32,246 GBP2022-12-31
Other Creditors
Current
902,657 GBP2023-12-31
747,906 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
82,459 GBP2023-12-31
91,704 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
6,028,796 GBP2023-12-31
6,055,613 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
26,817 GBP2023-12-31
351,050 GBP2022-12-31
Non-current, Between one and two years
210,441 GBP2023-12-31
6,055,613 GBP2022-12-31
Non-current, Between two and five year
5,818,355 GBP2023-12-31
Secured
6,055,613 GBP2023-12-31
6,406,663 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
252,473 GBP2023-12-31
192,440 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
239,215 GBP2023-12-31
191,943 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2023-12-31