Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,077,318 GBP2023-01-01 ~ 2023-12-31
3,574,490 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,605,945 GBP2023-01-01 ~ 2023-12-31
1,442,845 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,471,373 GBP2023-01-01 ~ 2023-12-31
2,131,645 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
389,095 GBP2023-01-01 ~ 2023-12-31
363,516 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,087,292 GBP2023-01-01 ~ 2023-12-31
1,795,527 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,336 GBP2023-01-01 ~ 2023-12-31
1,299 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,090,628 GBP2023-01-01 ~ 2023-12-31
1,796,826 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
516,418 GBP2023-01-01 ~ 2023-12-31
329,304 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,574,210 GBP2023-01-01 ~ 2023-12-31
1,467,522 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,574,210 GBP2023-01-01 ~ 2023-12-31
1,467,522 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,680,513 GBP2023-12-31
5,670,322 GBP2022-12-31
Debtors
1,036,700 GBP2023-12-31
728,408 GBP2022-12-31
Cash at bank and in hand
4,512,980 GBP2023-12-31
3,619,643 GBP2022-12-31
Current Assets
5,549,680 GBP2023-12-31
4,348,051 GBP2022-12-31
Creditors
Current
3,876,253 GBP2023-12-31
3,697,460 GBP2022-12-31
Net Current Assets/Liabilities
1,673,427 GBP2023-12-31
650,591 GBP2022-12-31
Total Assets Less Current Liabilities
7,353,940 GBP2023-12-31
6,320,913 GBP2022-12-31
Net Assets/Liabilities
7,270,014 GBP2023-12-31
6,270,804 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
7,270,013 GBP2023-12-31
6,270,803 GBP2022-12-31
5,233,281 GBP2021-12-31
Equity
7,270,014 GBP2023-12-31
6,270,804 GBP2022-12-31
5,233,282 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-575,000 GBP2023-01-01 ~ 2023-12-31
-430,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-575,000 GBP2023-01-01 ~ 2023-12-31
-430,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,574,210 GBP2023-01-01 ~ 2023-12-31
1,467,522 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,235,266 GBP2023-01-01 ~ 2023-12-31
1,111,333 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
92,696 GBP2023-01-01 ~ 2023-12-31
80,939 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,247 GBP2023-01-01 ~ 2023-12-31
18,081 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,349,209 GBP2023-01-01 ~ 2023-12-31
1,210,353 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
712023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
46,719 GBP2023-01-01 ~ 2023-12-31
36,354 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
482,601 GBP2023-01-01 ~ 2023-12-31
314,924 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
491,298 GBP2023-01-01 ~ 2023-12-31
341,397 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,187,500 GBP2023-12-31
5,187,500 GBP2022-12-31
Plant and equipment
63,755 GBP2023-12-31
41,624 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
29,035 GBP2023-12-31
24,095 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,940 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
5,187,500 GBP2023-12-31
5,187,500 GBP2022-12-31
Plant and equipment
34,720 GBP2023-12-31
17,529 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
553,309 GBP2023-12-31
527,220 GBP2022-12-31
Motor vehicles
49,469 GBP2023-12-31
49,469 GBP2022-12-31
Computers
29,138 GBP2023-12-31
20,448 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,955,848 GBP2023-12-31
5,898,938 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
188,013 GBP2023-12-31
159,621 GBP2022-12-31
Motor vehicles
28,609 GBP2023-12-31
21,656 GBP2022-12-31
Computers
19,019 GBP2023-12-31
14,038 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
275,335 GBP2023-12-31
228,616 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,392 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,953 GBP2023-01-01 ~ 2023-12-31
Computers
4,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
46,719 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
365,296 GBP2023-12-31
367,599 GBP2022-12-31
Motor vehicles
20,860 GBP2023-12-31
27,813 GBP2022-12-31
Computers
10,119 GBP2023-12-31
6,410 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
393,117 GBP2023-12-31
85,512 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
627,055 GBP2023-12-31
629,582 GBP2022-12-31
Other Debtors
Current
5,651 GBP2023-12-31
5,651 GBP2022-12-31
Prepayments/Accrued Income
Current
10,877 GBP2023-12-31
7,663 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,036,700 GBP2023-12-31
728,408 GBP2022-12-31
Trade Creditors/Trade Payables
Current
18,196 GBP2023-12-31
13,919 GBP2022-12-31
Amounts owed to group undertakings
Current
3,434,240 GBP2023-12-31
3,231,539 GBP2022-12-31
Corporation Tax Payable
Current
196,287 GBP2023-12-31
178,256 GBP2022-12-31
Other Taxation & Social Security Payable
Current
31,740 GBP2023-12-31
-1,819 GBP2022-12-31
Other Creditors
Current
4,536 GBP2023-12-31
4,059 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
100,873 GBP2023-12-31
142,063 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,926 GBP2023-12-31
50,109 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31