(expand)Net Current Assets/Liabilities
2,862,754 GBP2023-12-31
-3,750,766 GBP2022-12-31
Total Assets Less Current Liabilities
35,682,191 GBP2023-12-31
45,862,378 GBP2022-12-31
Net Assets/Liabilities
1,829,698 GBP2023-12-31
2,683,614 GBP2022-12-31
Equity
Called up share capital
1,124 GBP2023-12-31
1,124 GBP2022-12-31
1,124 GBP2021-12-31
Share premium
87,502 GBP2023-12-31
87,502 GBP2022-12-31
87,502 GBP2021-12-31
Retained earnings (accumulated losses)
1,714,879 GBP2023-12-31
2,591,005 GBP2022-12-31
2,667,356 GBP2021-12-31
Equity
1,829,698 GBP2023-12-31
2,683,614 GBP2022-12-31
2,756,367 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-876,126 GBP2023-01-01 ~ 2023-12-31
-76,351 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-853,916 GBP2023-01-01 ~ 2023-12-31
-72,753 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-711,219 GBP2022-12-31
Wages/Salaries
4,926,451 GBP2023-01-01 ~ 2023-12-31
5,704,256 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
270,887 GBP2023-01-01 ~ 2023-12-31
405,120 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,816 GBP2023-01-01 ~ 2023-12-31
62,958 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,240,154 GBP2023-01-01 ~ 2023-12-31
6,172,334 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1982023-01-01 ~ 2023-12-31
2182022-01-01 ~ 2022-12-31
Director Remuneration
411,606 GBP2023-01-01 ~ 2023-12-31
494,225 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,020,529 GBP2023-01-01 ~ 2023-12-31
1,999,810 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,500 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
56,143 GBP2023-01-01 ~ 2023-12-31
-42,491 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
679,994 GBP2023-12-31
1,429,994 GBP2022-12-31
Intangible Assets - Gross Cost
689,994 GBP2023-12-31
1,429,994 GBP2022-12-31
Intangible assets - Disposals
Net goodwill
-750,000 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals
-750,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
10,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
328,580 GBP2023-12-31
679,330 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
328,580 GBP2023-12-31
679,330 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
74,250 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
74,250 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-425,000 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-425,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
351,414 GBP2023-12-31
750,664 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
23,612,974 GBP2023-12-31
38,395,056 GBP2022-12-31
Plant and equipment
2,557,029 GBP2023-12-31
3,000,697 GBP2022-12-31
Furniture and fittings
14,917,389 GBP2023-12-31
15,061,251 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-16,006,815 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-593,787 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-787,739 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
965,036 GBP2023-12-31
1,186,920 GBP2022-12-31
Plant and equipment
1,032,728 GBP2023-12-31
1,091,005 GBP2022-12-31
Furniture and fittings
6,864,678 GBP2023-12-31
5,604,386 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
282,389 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
245,264 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,450,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-504,273 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-303,541 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-190,184 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
22,647,938 GBP2023-12-31
37,208,136 GBP2022-12-31
Plant and equipment
1,524,301 GBP2023-12-31
1,909,692 GBP2022-12-31
Furniture and fittings
8,052,711 GBP2023-12-31
9,456,865 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
245,804 GBP2023-12-31
262,428 GBP2022-12-31
Computers
286,763 GBP2023-12-31
309,754 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
41,619,959 GBP2023-12-31
57,029,186 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-40,137 GBP2023-01-01 ~ 2023-12-31
Computers
-36,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-17,465,060 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
159,678 GBP2023-12-31
150,243 GBP2022-12-31
Computers
140,116 GBP2023-12-31
134,452 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,162,236 GBP2023-12-31
8,167,006 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
30,842 GBP2023-01-01 ~ 2023-12-31
Computers
24,370 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,033,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,407 GBP2023-01-01 ~ 2023-12-31
Computers
-18,706 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,038,111 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
86,126 GBP2023-12-31
112,185 GBP2022-12-31
Computers
146,647 GBP2023-12-31
175,302 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
300 GBP2022-12-31
Investments in Group Undertakings
300 GBP2023-12-31
300 GBP2022-12-31
Merchandise
1,670,838 GBP2023-12-31
1,768,757 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
70,186 GBP2023-12-31
860,820 GBP2022-12-31
Other Debtors
Current
19,733 GBP2023-12-31
79,889 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
229,356 GBP2022-12-31
Called-up share capital (not paid)
Current
87,626 GBP2023-12-31
87,626 GBP2022-12-31
Prepayments
Current
546,789 GBP2023-12-31
810,187 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
724,334 GBP2023-12-31
2,067,878 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
97,521 GBP2023-12-31
2,209,519 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
98,411 GBP2023-12-31
135,205 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,133,292 GBP2023-12-31
2,321,192 GBP2022-12-31
Amounts owed to group undertakings
Current
300 GBP2023-12-31
300 GBP2022-12-31
Other Taxation & Social Security Payable
Current
189,705 GBP2023-12-31
236,190 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
278,190 GBP2023-12-31
930,223 GBP2022-12-31
Accrued Liabilities
Current
1,261,047 GBP2023-12-31
1,764,217 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
6,792,926 GBP2023-12-31
15,233,331 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
62,943 GBP2023-12-31
111,543 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
97,521 GBP2023-12-31
1,498,300 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
97,521 GBP2023-12-31
2,209,519 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
477,273 GBP2023-12-31
13,266,668 GBP2022-12-31
Non-current, Between two and five year
6,315,653 GBP2023-12-31
1,966,663 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
62,943 GBP2023-12-31
111,543 GBP2022-12-31
hire purchase agreements
161,354 GBP2023-12-31
246,748 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,806 GBP2023-12-31
71,066 GBP2022-12-31
Between one and five year
10,137 GBP2023-12-31
36,944 GBP2022-12-31
All periods
36,943 GBP2023-12-31
108,010 GBP2022-12-31
Bank Overdrafts
Secured
711,219 GBP2022-12-31
Bank Borrowings
Secured
6,890,447 GBP2023-12-31
16,731,631 GBP2022-12-31
Total Borrowings
Secured
7,051,801 GBP2023-12-31
17,689,598 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,025,059 GBP2023-12-31
784,795 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,640,363 GBP2023-12-31
547,753 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-853,916 GBP2023-01-01 ~ 2023-12-31