Cost of Sales
-2,307,199 GBP2023-01-01 ~ 2023-12-31
-1,938,271 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-840,253 GBP2023-01-01 ~ 2023-12-31
-811,595 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-78,960 GBP2023-01-01 ~ 2023-12-31
-162,929 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-330,973 GBP2023-01-01 ~ 2023-12-31
-220,362 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-297,773 GBP2023-01-01 ~ 2023-12-31
-200,032 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
990,505 GBP2023-12-31
1,168,762 GBP2022-12-31
Fixed Assets - Investments
5,628,531 GBP2023-12-31
5,628,531 GBP2022-12-31
Fixed Assets
6,619,036 GBP2023-12-31
6,797,293 GBP2022-12-31
Debtors
296,602 GBP2023-12-31
1,050,754 GBP2022-12-31
Cash at bank and in hand
308,026 GBP2023-12-31
140,601 GBP2022-12-31
Current Assets
612,528 GBP2023-12-31
1,199,255 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,136,397 GBP2023-12-31
-8,570,408 GBP2022-12-31
Net Current Assets/Liabilities
-7,523,869 GBP2023-12-31
-7,371,153 GBP2022-12-31
Total Assets Less Current Liabilities
-904,833 GBP2023-12-31
-573,860 GBP2022-12-31
Net Assets/Liabilities
-1,097,633 GBP2023-12-31
-799,860 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
-1,107,633 GBP2023-12-31
-809,860 GBP2022-12-31
-609,828 GBP2021-12-31
Equity
-1,097,633 GBP2023-12-31
-799,860 GBP2022-12-31
-599,828 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-297,773 GBP2023-01-01 ~ 2023-12-31
-200,032 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
32,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
712023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Wages/Salaries
1,234,508 GBP2023-01-01 ~ 2023-12-31
1,087,240 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,426 GBP2023-01-01 ~ 2023-12-31
16,714 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,342,532 GBP2023-01-01 ~ 2023-12-31
1,188,469 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-33,200 GBP2023-01-01 ~ 2023-12-31
-20,330 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,126,449 GBP2022-12-31
Plant and equipment
872,671 GBP2022-12-31
Computers
20,335 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,019,455 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
470,657 GBP2023-12-31
352,085 GBP2022-12-31
Plant and equipment
547,023 GBP2023-12-31
488,938 GBP2022-12-31
Computers
11,270 GBP2023-12-31
9,670 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,028,950 GBP2023-12-31
850,693 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
118,572 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
58,085 GBP2023-01-01 ~ 2023-12-31
Computers
1,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
178,257 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
655,792 GBP2023-12-31
774,364 GBP2022-12-31
Plant and equipment
325,648 GBP2023-12-31
383,733 GBP2022-12-31
Computers
9,065 GBP2023-12-31
10,665 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
225,589 GBP2023-12-31
322,729 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
703,008 GBP2022-12-31
Other Debtors
Current
46,864 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
24,149 GBP2023-12-31
25,017 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
296,602 GBP2023-12-31
1,050,754 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
3,762,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
87,660 GBP2023-12-31
115,430 GBP2022-12-31
Amounts owed to group undertakings
Current
7,795,786 GBP2023-12-31
4,463,089 GBP2022-12-31
Other Taxation & Social Security Payable
Current
76,235 GBP2023-12-31
52,982 GBP2022-12-31
Other Creditors
Current
14,659 GBP2023-12-31
13,813 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
162,057 GBP2023-12-31
162,594 GBP2022-12-31
Creditors
Current
8,136,397 GBP2023-12-31
8,570,408 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
3,762,500 GBP2022-12-31
Total Borrowings
Current
0 GBP2023-12-31
3,762,500 GBP2022-12-31
Net Deferred Tax Liability/Asset
192,800 GBP2023-12-31
226,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31