Average Number of Employees
2962024-01-01 ~ 2024-12-31
2902023-01-01 ~ 2023-12-31
Profit/Loss
106,837 GBP2024-01-01 ~ 2024-12-31
1,388,294 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,628,578 GBP2024-12-31
514,464 GBP2023-12-31
Turnover/Revenue
18,805,416 GBP2024-01-01 ~ 2024-12-31
16,248,892 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,279,179 GBP2024-01-01 ~ 2024-12-31
9,383,095 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,526,237 GBP2024-01-01 ~ 2024-12-31
6,865,797 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
7,228,885 GBP2024-01-01 ~ 2024-12-31
7,851,498 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,297,352 GBP2024-01-01 ~ 2024-12-31
-985,701 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
16,341 GBP2024-01-01 ~ 2024-12-31
9,223 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,281,011 GBP2024-01-01 ~ 2024-12-31
-994,924 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,174,174 GBP2024-01-01 ~ 2024-12-31
393,370 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
106,837 GBP2024-01-01 ~ 2024-12-31
-1,388,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
19,736,067 GBP2024-12-31
19,403,635 GBP2023-12-31
Total Inventories
165,488 GBP2024-12-31
167,503 GBP2023-12-31
Debtors
95,818 GBP2024-12-31
128,734 GBP2023-12-31
Cash at bank and in hand
98,616 GBP2024-12-31
95,003 GBP2023-12-31
Current Assets
359,922 GBP2024-12-31
391,240 GBP2023-12-31
Creditors
Amounts falling due within one year
15,850,274 GBP2024-12-31
16,706,479 GBP2023-12-31
Net Current Assets/Liabilities
15,490,352 GBP2024-12-31
16,315,239 GBP2023-12-31
Total Assets Less Current Liabilities
4,245,715 GBP2024-12-31
3,088,396 GBP2023-12-31
Creditors
Amounts falling due after one year
126,380 GBP2024-12-31
190,012 GBP2023-12-31
Net Assets/Liabilities
2,490,757 GBP2024-12-31
2,383,920 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Share premium
5,990,000 GBP2024-12-31
5,990,000 GBP2023-12-31
5,990,000 GBP2022-12-31
Retained earnings (accumulated losses)
-3,509,243 GBP2024-12-31
-3,616,080 GBP2023-12-31
-2,227,786 GBP2022-12-31
Equity
2,490,757 GBP2024-12-31
2,383,920 GBP2023-12-31
3,772,214 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
106,837 GBP2024-01-01 ~ 2024-12-31
-1,388,294 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
106,837 GBP2024-01-01 ~ 2024-12-31
-1,388,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
1,672,066 GBP2024-01-01 ~ 2024-12-31
1,413,994 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
122024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Wages/Salaries
6,578,263 GBP2024-01-01 ~ 2024-12-31
6,051,273 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
498,695 GBP2024-01-01 ~ 2024-12-31
408,464 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,883 GBP2024-01-01 ~ 2024-12-31
84,041 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,175,841 GBP2024-01-01 ~ 2024-12-31
6,543,778 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,114,114 GBP2024-01-01 ~ 2024-12-31
393,370 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
320,252 GBP2024-01-01 ~ 2024-12-31
-233,807 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,976,067 GBP2023-12-31
Furniture and fittings
14,740,926 GBP2024-12-31
12,736,428 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
23,716,993 GBP2024-12-31
21,712,495 GBP2023-12-31
Owned/Freehold, Land and buildings
8,976,067 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,980,926 GBP2024-12-31
2,308,860 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,980,926 GBP2024-12-31
2,308,860 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,672,066 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,672,066 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
8,976,067 GBP2024-12-31
8,976,067 GBP2023-12-31
Furniture and fittings
10,760,000 GBP2024-12-31
10,427,568 GBP2023-12-31
Finished Goods
165,488 GBP2024-12-31
167,503 GBP2023-12-31
Trade Debtors/Trade Receivables
17,696 GBP2024-12-31
26,919 GBP2023-12-31
Prepayments/Accrued Income
78,122 GBP2024-12-31
101,107 GBP2023-12-31
Other Debtors
708 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
620,715 GBP2024-12-31
1,342,615 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
328,604 GBP2024-12-31
302,416 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
60,060 GBP2024-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
712,326 GBP2024-12-31
615,176 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
107,948 GBP2024-12-31
100,391 GBP2023-12-31
Other Creditors
Amounts falling due within one year
24,694 GBP2024-12-31
19,421 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
126,380 GBP2024-12-31
190,012 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
107,948 GBP2024-12-31
100,391 GBP2023-12-31
Between one and five year
126,380 GBP2024-12-31
190,012 GBP2023-12-31
Minimum gross finance lease payments owing
234,328 GBP2024-12-31
290,403 GBP2023-12-31
Deferred Tax Liabilities
1,628,578 GBP2024-12-31
514,464 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31