Average Number of Employees
2902023-01-01 ~ 2023-12-31
2192021-11-01 ~ 2022-12-31
Profit/Loss
1,388,294 GBP2023-01-01 ~ 2023-12-31
2,269,295 GBP2021-11-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
514,464 GBP2023-12-31
121,094 GBP2022-12-31
Turnover/Revenue
16,248,892 GBP2023-01-01 ~ 2023-12-31
12,402,638 GBP2021-11-01 ~ 2022-12-31
Cost of Sales
9,383,095 GBP2023-01-01 ~ 2023-12-31
8,216,532 GBP2021-11-01 ~ 2022-12-31
Gross Profit/Loss
6,865,797 GBP2023-01-01 ~ 2023-12-31
4,186,106 GBP2021-11-01 ~ 2022-12-31
Administrative Expenses
7,851,498 GBP2023-01-01 ~ 2023-12-31
6,210,450 GBP2021-11-01 ~ 2022-12-31
Operating Profit/Loss
-985,701 GBP2023-01-01 ~ 2023-12-31
-2,024,344 GBP2021-11-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
284 GBP2021-11-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
9,223 GBP2023-01-01 ~ 2023-12-31
3,126 GBP2021-11-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-994,924 GBP2023-01-01 ~ 2023-12-31
-2,027,186 GBP2021-11-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
393,370 GBP2023-01-01 ~ 2023-12-31
242,109 GBP2021-11-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,388,294 GBP2023-01-01 ~ 2023-12-31
-2,269,295 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment
19,403,635 GBP2023-12-31
16,979,798 GBP2022-12-31
Total Inventories
167,503 GBP2023-12-31
169,468 GBP2022-12-31
Debtors
128,734 GBP2023-12-31
218,519 GBP2022-12-31
Cash at bank and in hand
95,003 GBP2023-12-31
107,075 GBP2022-12-31
Current Assets
391,240 GBP2023-12-31
495,062 GBP2022-12-31
Creditors
Amounts falling due within one year
16,706,479 GBP2023-12-31
13,415,503 GBP2022-12-31
Net Current Assets/Liabilities
16,315,239 GBP2023-12-31
12,920,441 GBP2022-12-31
Total Assets Less Current Liabilities
3,088,396 GBP2023-12-31
4,059,357 GBP2022-12-31
Creditors
Amounts falling due after one year
190,012 GBP2023-12-31
166,049 GBP2022-12-31
Net Assets/Liabilities
2,383,920 GBP2023-12-31
3,772,214 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-10-31
Share premium
5,990,000 GBP2023-12-31
5,990,000 GBP2022-12-31
5,990,000 GBP2021-10-31
Retained earnings (accumulated losses)
-3,616,080 GBP2023-12-31
-2,227,786 GBP2022-12-31
41,509 GBP2021-10-31
Equity
2,383,920 GBP2023-12-31
3,772,214 GBP2022-12-31
Restated amount
3,772,214 GBP2022-12-31
6,041,509 GBP2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
-1,388,294 GBP2023-01-01 ~ 2023-12-31
-2,269,295 GBP2021-11-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,388,294 GBP2023-01-01 ~ 2023-12-31
-2,269,295 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,413,994 GBP2023-01-01 ~ 2023-12-31
657,546 GBP2021-11-01 ~ 2022-12-31
Average number of employees in administration and support functions
122023-01-01 ~ 2023-12-31
152021-11-01 ~ 2022-12-31
Wages/Salaries
6,051,273 GBP2023-01-01 ~ 2023-12-31
5,408,138 GBP2021-11-01 ~ 2022-12-31
Social Security Costs
408,464 GBP2023-01-01 ~ 2023-12-31
349,564 GBP2021-11-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,041 GBP2023-01-01 ~ 2023-12-31
60,809 GBP2021-11-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,543,778 GBP2023-01-01 ~ 2023-12-31
5,818,511 GBP2021-11-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
393,370 GBP2023-01-01 ~ 2023-12-31
340,506 GBP2021-11-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-233,807 GBP2023-01-01 ~ 2023-12-31
-385,165 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,976,067 GBP2023-12-31
8,976,067 GBP2022-12-31
Furniture and fittings
12,736,428 GBP2023-12-31
21,748,578 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,712,495 GBP2023-12-31
30,724,645 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-12,911,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-12,911,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,308,860 GBP2023-12-31
13,744,847 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,308,860 GBP2023-12-31
13,744,847 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,413,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,413,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-12,849,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,849,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,976,067 GBP2023-12-31
8,976,067 GBP2022-12-31
Furniture and fittings
10,427,568 GBP2023-12-31
8,003,731 GBP2022-12-31
Finished Goods
167,503 GBP2023-12-31
169,468 GBP2022-12-31
Trade Debtors/Trade Receivables
26,919 GBP2023-12-31
17,292 GBP2022-12-31
Prepayments/Accrued Income
101,107 GBP2023-12-31
101,011 GBP2022-12-31
Other Debtors
708 GBP2023-12-31
100,216 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,342,615 GBP2023-12-31
990,391 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
302,416 GBP2023-12-31
414,764 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
615,176 GBP2023-12-31
298,689 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
100,391 GBP2023-12-31
66,118 GBP2022-12-31
Other Creditors
Amounts falling due within one year
19,421 GBP2023-12-31
30,479 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
190,012 GBP2023-12-31
166,049 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
100,391 GBP2023-12-31
66,118 GBP2022-12-31
Between one and five year
190,012 GBP2023-12-31
166,049 GBP2022-12-31
Minimum gross finance lease payments owing
290,403 GBP2023-12-31
232,167 GBP2022-12-31
Deferred Tax Liabilities
514,464 GBP2023-12-31
121,094 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31