Distribution Costs
-219,576 GBP2023-01-01 ~ 2023-12-31
-140,409 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,469,077 GBP2023-01-01 ~ 2023-12-31
-1,846,926 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
39,590 GBP2023-01-01 ~ 2023-12-31
4,183 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
212,938 GBP2023-01-01 ~ 2023-12-31
221,780 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
66,013 GBP2023-01-01 ~ 2023-12-31
112,681 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
11,007,394 GBP2023-12-31
11,587,866 GBP2022-12-31
Debtors
714,001 GBP2023-12-31
783,416 GBP2022-12-31
Cash at bank and in hand
2,217,625 GBP2023-12-31
2,857,524 GBP2022-12-31
Current Assets
2,931,626 GBP2023-12-31
3,640,940 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-810,810 GBP2022-12-31
Net Current Assets/Liabilities
2,532,642 GBP2023-12-31
2,830,130 GBP2022-12-31
Total Assets Less Current Liabilities
13,540,036 GBP2023-12-31
14,417,996 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-9,853,732 GBP2023-12-31
Net Assets/Liabilities
3,514,654 GBP2023-12-31
2,448,372 GBP2022-12-31
Equity
Called up share capital
10,001 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Share premium
5,979,214 GBP2023-12-31
4,979,215 GBP2022-12-31
4,979,215 GBP2021-12-31
Retained earnings (accumulated losses)
-2,474,561 GBP2023-12-31
-2,540,843 GBP2022-12-31
-2,653,524 GBP2021-12-31
Equity
3,514,654 GBP2023-12-31
2,448,372 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
66,013 GBP2023-01-01 ~ 2023-12-31
112,681 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,000,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
232023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Wages/Salaries
883,010 GBP2023-01-01 ~ 2023-12-31
568,035 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,850 GBP2023-01-01 ~ 2023-12-31
8,510 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
946,527 GBP2023-01-01 ~ 2023-12-31
617,527 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,311 GBP2023-01-01 ~ 2023-12-31
-35,578 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,532,798 GBP2023-12-31
1,523,808 GBP2022-12-31
Plant and equipment
161,606 GBP2023-12-31
130,212 GBP2022-12-31
Furniture and fittings
340,600 GBP2023-12-31
324,601 GBP2022-12-31
Computers
161,173 GBP2023-12-31
126,617 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,685,421 GBP2023-12-31
14,594,503 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
12,489,244 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
773,349 GBP2023-12-31
614,759 GBP2022-12-31
Plant and equipment
105,002 GBP2023-12-31
76,169 GBP2022-12-31
Furniture and fittings
182,150 GBP2023-12-31
135,678 GBP2022-12-31
Computers
123,863 GBP2023-12-31
100,428 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,678,027 GBP2023-12-31
3,006,637 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
158,590 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
28,833 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
46,472 GBP2023-01-01 ~ 2023-12-31
Computers
23,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
671,390 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
2,493,663 GBP2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
9,995,581 GBP2023-12-31
Improvements to leasehold property
759,449 GBP2023-12-31
909,049 GBP2022-12-31
Plant and equipment
56,604 GBP2023-12-31
54,043 GBP2022-12-31
Furniture and fittings
158,450 GBP2023-12-31
188,923 GBP2022-12-31
Computers
37,310 GBP2023-12-31
26,189 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
40,659 GBP2023-12-31
166,157 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
562,808 GBP2023-12-31
520,981 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
1,501 GBP2022-12-31
Prepayments/Accrued Income
Current
110,534 GBP2023-12-31
94,777 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
714,001 GBP2023-12-31
Current, Amounts falling due within one year
783,416 GBP2022-12-31
Trade Creditors/Trade Payables
Current
22,129 GBP2023-12-31
269,449 GBP2022-12-31
Amounts owed to group undertakings
Current
27,786 GBP2023-12-31
104,961 GBP2022-12-31
Corporation Tax Payable
Current
193,765 GBP2023-12-31
284,630 GBP2022-12-31
Other Taxation & Social Security Payable
Current
64,797 GBP2023-12-31
73,208 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
90,507 GBP2023-12-31
78,562 GBP2022-12-31
Creditors
Current
398,984 GBP2023-12-31
810,810 GBP2022-12-31
Amounts owed to group undertakings
Non-current
9,853,732 GBP2023-12-31
11,765,856 GBP2022-12-31