Average Number of Employees
522023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Turnover/Revenue
4,665,011 GBP2023-01-01 ~ 2023-12-31
3,422,794 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-1,477,004 GBP2023-01-01 ~ 2023-12-31
-1,224,372 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,188,007 GBP2023-01-01 ~ 2023-12-31
2,198,422 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,746,301 GBP2023-01-01 ~ 2023-12-31
-2,021,998 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,681,702 GBP2023-01-01 ~ 2023-12-31
176,424 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
817,279 GBP2023-01-01 ~ 2023-12-31
-296,096 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
583,819 GBP2023-01-01 ~ 2023-12-31
291,109 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
15,642,771 GBP2023-12-31
15,761,695 GBP2022-12-31
Fixed Assets
15,642,771 GBP2023-12-31
15,761,695 GBP2022-12-31
Total Inventories
13,481 GBP2023-12-31
19,554 GBP2022-12-31
Debtors
Current
1,583,457 GBP2023-12-31
10,295,353 GBP2022-12-31
Cash at bank and in hand
61,928 GBP2023-12-31
115,486 GBP2022-12-31
Current Assets
1,658,866 GBP2023-12-31
10,430,393 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-940,508 GBP2023-12-31
Net Current Assets/Liabilities
718,358 GBP2023-12-31
-5,004,399 GBP2022-12-31
Total Assets Less Current Liabilities
16,361,129 GBP2023-12-31
10,757,296 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-11,141,758 GBP2022-12-31
Net Assets/Liabilities
2,644,780 GBP2023-12-31
-503,353 GBP2022-12-31
Equity
Called up share capital
6,001,268 GBP2023-12-31
6,001,268 GBP2022-12-31
6,001,268 GBP2022-01-01
Share premium
298,732 GBP2023-12-31
298,732 GBP2022-12-31
298,732 GBP2022-01-01
Other miscellaneous reserve
3,313,960 GBP2023-12-31
749,646 GBP2022-12-31
220,633 GBP2022-01-01
Retained earnings (accumulated losses)
-6,969,180 GBP2023-12-31
-7,552,999 GBP2022-12-31
-7,844,108 GBP2022-01-01
Equity
2,644,780 GBP2023-12-31
-503,353 GBP2022-12-31
-1,323,475 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
583,819 GBP2023-01-01 ~ 2023-12-31
291,109 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
583,819 GBP2023-01-01 ~ 2023-12-31
291,109 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
583,819 GBP2023-01-01 ~ 2023-12-31
291,109 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
2,564,314 GBP2023-01-01 ~ 2023-12-31
529,013 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,153,917 GBP2023-01-01 ~ 2023-12-31
993,478 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
81,363 GBP2023-01-01 ~ 2023-12-31
78,330 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,255,888 GBP2023-01-01 ~ 2023-12-31
1,089,217 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
233,460 GBP2023-01-01 ~ 2023-12-31
-587,205 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
192,228 GBP2023-01-01 ~ 2023-12-31
-56,258 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
17,216,764 GBP2023-12-31
17,204,671 GBP2022-12-31
Furniture and fittings
4,453,124 GBP2023-12-31
4,138,459 GBP2022-12-31
Computers
91,377 GBP2023-12-31
79,871 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,761,265 GBP2023-12-31
21,423,001 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
2,070,297 GBP2022-12-31
Computers
54,092 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,661,306 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
405,963 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
16,032 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
457,188 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,476,260 GBP2023-12-31
Computers
70,124 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,118,494 GBP2023-12-31
Property, Plant & Equipment
Buildings
13,644,654 GBP2023-12-31
13,667,754 GBP2022-12-31
Furniture and fittings
1,976,864 GBP2023-12-31
2,068,162 GBP2022-12-31
Computers
21,253 GBP2023-12-31
25,779 GBP2022-12-31
Finished Goods/Goods for Resale
13,481 GBP2023-12-31
19,554 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
168,070 GBP2023-12-31
14,563 GBP2022-12-31
Other Debtors
Current
125,081 GBP2023-12-31
Prepayments/Accrued Income
Current
90,390 GBP2023-12-31
66,390 GBP2022-12-31
Bank Overdrafts
-71 GBP2023-12-31
Cash and Cash Equivalents
61,857 GBP2023-12-31
115,486 GBP2022-12-31
Bank Overdrafts
Current
71 GBP2023-12-31
Bank Borrowings
Current
240,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
298,927 GBP2023-12-31
199,581 GBP2022-12-31
Amounts owed to group undertakings
Current
14,947,500 GBP2022-12-31
Other Creditors
Current
8,653 GBP2023-12-31
12,253 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
296,774 GBP2023-12-31
192,729 GBP2022-12-31
Taxation/Social Security Payable
Current
96,083 GBP2023-12-31
82,729 GBP2022-12-31
Creditors
Current
940,508 GBP2023-12-31
15,434,792 GBP2022-12-31
Bank Borrowings
Non-current
9,120,000 GBP2023-12-31
10,214,400 GBP2022-12-31
Other Remaining Borrowings
Non-current
4,243,998 GBP2023-12-31
927,358 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
240,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
240,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
9,120,000 GBP2023-12-31
Non-current, Between two and five year
10,214,400 GBP2022-12-31
Other Remaining Borrowings
More than five year, Non-current
4,243,998 GBP2023-12-31
927,358 GBP2022-12-31
Net Deferred Tax Liability/Asset
-352,351 GBP2023-12-31
-118,891 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-233,460 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-860,211 GBP2023-12-31
-777,563 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
126,826 shares2023-12-31
126,826 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31