Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
500,054 GBP2023-01-01 ~ 2023-12-31
536,478 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
521,588 GBP2023-01-01 ~ 2023-12-31
552,396 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-21,534 GBP2023-01-01 ~ 2023-12-31
-15,918 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
81,908 GBP2023-01-01 ~ 2023-12-31
64,793 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
136,558 GBP2023-01-01 ~ 2023-12-31
159,289 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
4,074 GBP2023-01-01 ~ 2023-12-31
3,119 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
132,484 GBP2023-01-01 ~ 2023-12-31
-173,830 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
34,347 GBP2023-01-01 ~ 2023-12-31
-43,918 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
98,137 GBP2023-01-01 ~ 2023-12-31
-129,912 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
780,834 GBP2023-12-31
833,886 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Investment Property
168,532 GBP2023-12-31
168,532 GBP2022-12-31
Fixed Assets
949,368 GBP2023-12-31
1,002,420 GBP2022-12-31
Total Inventories
24,113 GBP2023-12-31
Debtors
10,213,893 GBP2023-12-31
10,915,355 GBP2022-12-31
Cash at bank and in hand
39,094 GBP2023-12-31
66,899 GBP2022-12-31
Current Assets
10,277,100 GBP2023-12-31
10,982,254 GBP2022-12-31
Creditors
Current
448,049 GBP2023-12-31
1,593,129 GBP2022-12-31
Net Current Assets/Liabilities
9,829,051 GBP2023-12-31
9,389,125 GBP2022-12-31
Total Assets Less Current Liabilities
10,778,419 GBP2023-12-31
10,391,545 GBP2022-12-31
Net Assets/Liabilities
2,611,772 GBP2023-12-31
2,513,635 GBP2022-12-31
Equity
Called up share capital
1,000,200 GBP2023-12-31
1,000,200 GBP2022-12-31
1,000,200 GBP2021-12-31
Revaluation reserve
127,267 GBP2023-12-31
127,267 GBP2022-12-31
394,567 GBP2021-12-31
Retained earnings (accumulated losses)
1,484,305 GBP2023-12-31
1,386,168 GBP2022-12-31
1,248,780 GBP2021-12-31
Equity
2,611,772 GBP2023-12-31
2,513,635 GBP2022-12-31
2,643,547 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
98,137 GBP2023-01-01 ~ 2023-12-31
137,388 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
98,137 GBP2023-01-01 ~ 2023-12-31
-129,912 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
204,378 GBP2023-01-01 ~ 2023-12-31
252,700 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
9,611 GBP2023-01-01 ~ 2023-12-31
14,702 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,990 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
213,989 GBP2023-01-01 ~ 2023-12-31
270,392 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
152023-01-01 ~ 2023-12-31
172022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
56,782 GBP2023-01-01 ~ 2023-12-31
50,670 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,125 GBP2023-01-01 ~ 2023-12-31
2,300 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
39,615 GBP2023-01-01 ~ 2023-12-31
24,465 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
31,162 GBP2023-01-01 ~ 2023-12-31
-33,028 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,689,611 GBP2023-12-31
1,689,611 GBP2022-12-31
Plant and equipment
54,270 GBP2023-12-31
72,020 GBP2022-12-31
Furniture and fittings
847,738 GBP2023-12-31
837,352 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,037,639 GBP2023-12-31
3,045,003 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-17,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-17,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
964,833 GBP2023-12-31
938,192 GBP2022-12-31
Plant and equipment
40,753 GBP2023-12-31
36,069 GBP2022-12-31
Furniture and fittings
805,199 GBP2023-12-31
790,836 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,256,805 GBP2023-12-31
2,211,117 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
26,641 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
15,778 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
14,363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,782 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-11,094 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,094 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
724,778 GBP2023-12-31
751,419 GBP2022-12-31
Plant and equipment
13,517 GBP2023-12-31
35,951 GBP2022-12-31
Furniture and fittings
42,539 GBP2023-12-31
46,516 GBP2022-12-31
Investment Property - Fair Value Model
168,532 GBP2022-12-31
Value of work in progress
24,113 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,850 GBP2023-12-31
306 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
65,467 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,977 GBP2023-12-31
65,773 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
216,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
5,810 GBP2023-12-31
17,053 GBP2022-12-31
Trade Creditors/Trade Payables
Current
207,738 GBP2023-12-31
1,239,864 GBP2022-12-31
Corporation Tax Payable
Current
80,129 GBP2023-12-31
35,785 GBP2022-12-31
Other Taxation & Social Security Payable
Current
17,790 GBP2023-12-31
17,439 GBP2022-12-31
Other Creditors
Current
58,539 GBP2023-12-31
58,988 GBP2022-12-31
Accrued Liabilities
Current
8,000 GBP2023-12-31
8,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
567,163 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
5,363 GBP2023-12-31
11,173 GBP2022-12-31
Amounts owed to group undertakings
Non-current
8,149,682 GBP2023-12-31
7,282,704 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
216,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
5,363 GBP2023-12-31
11,173 GBP2022-12-31
hire purchase agreements
11,173 GBP2023-12-31
28,226 GBP2022-12-31
Bank Borrowings
Secured
783,163 GBP2022-12-31
Total Borrowings
Secured
11,173 GBP2023-12-31
811,389 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
11,602 GBP2023-12-31
16,870 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Class 2 ordinary share
1,000,100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
98,137 GBP2023-01-01 ~ 2023-12-31