Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,553,432 GBP2023-01-01 ~ 2023-12-31
6,199,752 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
957,365 GBP2023-01-01 ~ 2023-12-31
851,296 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,596,067 GBP2023-01-01 ~ 2023-12-31
5,348,456 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,198,592 GBP2023-01-01 ~ 2023-12-31
4,547,580 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
397,475 GBP2023-01-01 ~ 2023-12-31
820,876 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,924 GBP2023-01-01 ~ 2023-12-31
20,526 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
99,658 GBP2023-01-01 ~ 2023-12-31
74,516 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
314,741 GBP2023-01-01 ~ 2023-12-31
766,886 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
273,638 GBP2023-01-01 ~ 2023-12-31
140,622 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
41,103 GBP2023-01-01 ~ 2023-12-31
626,264 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
41,103 GBP2023-01-01 ~ 2023-12-31
626,264 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,775,417 GBP2023-12-31
6,849,339 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2022-12-31
Investment Property
1,200,000 GBP2023-12-31
1,200,000 GBP2022-12-31
Fixed Assets
7,975,417 GBP2023-12-31
8,050,339 GBP2022-12-31
Total Inventories
45,420 GBP2023-12-31
44,661 GBP2022-12-31
Debtors
226,089 GBP2023-12-31
821,900 GBP2022-12-31
Cash at bank and in hand
1,371,641 GBP2023-12-31
1,163,026 GBP2022-12-31
Current Assets
1,643,150 GBP2023-12-31
2,029,587 GBP2022-12-31
Creditors
Current
1,873,466 GBP2023-12-31
1,949,878 GBP2022-12-31
Net Current Assets/Liabilities
-230,316 GBP2023-12-31
79,709 GBP2022-12-31
Total Assets Less Current Liabilities
7,745,101 GBP2023-12-31
8,130,048 GBP2022-12-31
Net Assets/Liabilities
6,134,347 GBP2023-12-31
6,454,244 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Share premium
1,559,990 GBP2022-12-31
1,559,990 GBP2021-12-31
Retained earnings (accumulated losses)
5,934,347 GBP2023-12-31
4,694,254 GBP2022-12-31
4,367,990 GBP2021-12-31
Equity
6,134,347 GBP2023-12-31
6,454,244 GBP2022-12-31
6,127,980 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-361,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-361,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
41,103 GBP2023-01-01 ~ 2023-12-31
626,264 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,441,150 GBP2023-01-01 ~ 2023-12-31
2,128,730 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
156,983 GBP2023-01-01 ~ 2023-12-31
141,975 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,665 GBP2023-01-01 ~ 2023-12-31
33,734 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,634,798 GBP2023-01-01 ~ 2023-12-31
2,304,439 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1632023-01-01 ~ 2023-12-31
1562022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
217,625 GBP2023-01-01 ~ 2023-12-31
227,004 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,107 GBP2023-01-01 ~ 2023-12-31
6,426 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
85,334 GBP2023-01-01 ~ 2023-12-31
177,212 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
74,030 GBP2023-01-01 ~ 2023-12-31
145,708 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
361,000 GBP2023-01-01 ~ 2023-12-31
300,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,836,748 GBP2023-12-31
7,836,748 GBP2022-12-31
Plant and equipment
4,307,148 GBP2023-12-31
4,298,768 GBP2022-12-31
Furniture and fittings
4,144,021 GBP2023-12-31
4,008,698 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,287,917 GBP2023-12-31
16,144,214 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,376,500 GBP2023-12-31
1,311,188 GBP2022-12-31
Plant and equipment
4,232,455 GBP2023-12-31
4,147,903 GBP2022-12-31
Furniture and fittings
3,903,545 GBP2023-12-31
3,835,784 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,512,500 GBP2023-12-31
9,294,875 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
65,312 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
84,552 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
67,761 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
217,625 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
6,460,248 GBP2023-12-31
6,525,560 GBP2022-12-31
Plant and equipment
74,693 GBP2023-12-31
150,865 GBP2022-12-31
Furniture and fittings
240,476 GBP2023-12-31
172,914 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,000 GBP2022-12-31
Investments in Group Undertakings
1,000 GBP2022-12-31
Investment Property - Fair Value Model
1,200,000 GBP2022-12-31
Merchandise
45,420 GBP2023-12-31
44,661 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
85,605 GBP2023-12-31
196,352 GBP2022-12-31
Other Debtors
Current
47,112 GBP2023-12-31
563,756 GBP2022-12-31
Prepayments/Accrued Income
Current
93,372 GBP2023-12-31
61,792 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
226,089 GBP2023-12-31
821,900 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
378,943 GBP2023-12-31
337,787 GBP2022-12-31
Trade Creditors/Trade Payables
Current
371,793 GBP2023-12-31
211,076 GBP2022-12-31
Amounts owed to group undertakings
Current
146,432 GBP2022-12-31
Corporation Tax Payable
Current
85,334 GBP2023-12-31
177,058 GBP2022-12-31
Other Taxation & Social Security Payable
Current
216,611 GBP2023-12-31
253,910 GBP2022-12-31
Other Creditors
Current
424,514 GBP2023-12-31
411,011 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
396,271 GBP2023-12-31
412,604 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
767,847 GBP2023-12-31
1,101,847 GBP2022-12-31
Other Creditors
Non-current
86,819 GBP2023-12-31
1,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
378,943 GBP2023-12-31
337,787 GBP2022-12-31
Non-current, Between one and two years
378,943 GBP2023-12-31
337,787 GBP2022-12-31
Non-current, Between two and five year
388,904 GBP2023-12-31
764,060 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
745,384 GBP2023-12-31
557,080 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
41,103 GBP2023-01-01 ~ 2023-12-31