Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,132,041 GBP2023-01-01 ~ 2023-12-31
3,520,026 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,745,717 GBP2023-01-01 ~ 2023-12-31
1,575,820 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,386,324 GBP2023-01-01 ~ 2023-12-31
1,944,206 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,305,390 GBP2023-01-01 ~ 2023-12-31
-426,371 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
130,304 GBP2023-01-01 ~ 2023-12-31
2,464,934 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
108 GBP2023-01-01 ~ 2023-12-31
63 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
130,196 GBP2023-01-01 ~ 2023-12-31
2,464,871 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
176,159 GBP2023-01-01 ~ 2023-12-31
144,169 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-45,963 GBP2023-01-01 ~ 2023-12-31
2,320,702 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-45,963 GBP2023-01-01 ~ 2023-12-31
2,320,702 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,022,870 GBP2023-12-31
5,118,360 GBP2022-12-31
Total Inventories
23,601 GBP2023-12-31
21,242 GBP2022-12-31
Debtors
90,449 GBP2023-12-31
109,279 GBP2022-12-31
Cash at bank and in hand
169,791 GBP2023-12-31
67,880 GBP2022-12-31
Current Assets
283,841 GBP2023-12-31
198,401 GBP2022-12-31
Creditors
Current
824,784 GBP2023-12-31
802,492 GBP2022-12-31
Net Current Assets/Liabilities
-540,943 GBP2023-12-31
-604,091 GBP2022-12-31
Total Assets Less Current Liabilities
4,481,927 GBP2023-12-31
4,514,269 GBP2022-12-31
Net Assets/Liabilities
4,178,858 GBP2023-12-31
4,224,821 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
660,000 GBP2023-12-31
660,000 GBP2022-12-31
704,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,518,758 GBP2023-12-31
3,564,721 GBP2022-12-31
1,245,019 GBP2021-12-31
Equity
4,178,858 GBP2023-12-31
4,224,821 GBP2022-12-31
1,949,119 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-45,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-45,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-45,963 GBP2023-01-01 ~ 2023-12-31
2,364,702 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,345,136 GBP2023-01-01 ~ 2023-12-31
1,193,703 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
109,840 GBP2023-01-01 ~ 2023-12-31
94,274 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,887 GBP2023-01-01 ~ 2023-12-31
19,509 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,479,863 GBP2023-01-01 ~ 2023-12-31
1,307,486 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
612023-01-01 ~ 2023-12-31
582022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
259,300 GBP2023-01-01 ~ 2023-12-31
257,520 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,000 GBP2023-01-01 ~ 2023-12-31
5,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
162,538 GBP2023-01-01 ~ 2023-12-31
76,980 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
32,549 GBP2023-01-01 ~ 2023-12-31
468,325 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,483,946 GBP2023-12-31
5,483,946 GBP2022-12-31
Improvements to leasehold property
592,518 GBP2023-12-31
457,659 GBP2022-12-31
Plant and equipment
2,274 GBP2023-12-31
4,857 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,095,844 GBP2023-12-31
992,447 GBP2022-12-31
Improvements to leasehold property
175,854 GBP2023-12-31
127,146 GBP2022-12-31
Plant and equipment
1,554 GBP2023-12-31
2,249 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
103,397 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
48,708 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,659 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,388,102 GBP2023-12-31
4,491,499 GBP2022-12-31
Improvements to leasehold property
416,664 GBP2023-12-31
330,513 GBP2022-12-31
Plant and equipment
720 GBP2023-12-31
2,608 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
996,869 GBP2023-12-31
974,517 GBP2022-12-31
Motor vehicles
5,499 GBP2023-12-31
16,716 GBP2022-12-31
Computers
234,308 GBP2023-12-31
230,165 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,315,414 GBP2023-12-31
7,167,860 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,642 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-17,442 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
831,903 GBP2023-12-31
756,503 GBP2022-12-31
Motor vehicles
3,942 GBP2023-12-31
14,059 GBP2022-12-31
Computers
183,447 GBP2023-12-31
157,096 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,292,544 GBP2023-12-31
2,049,500 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
78,780 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,100 GBP2023-01-01 ~ 2023-12-31
Computers
26,351 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-3,380 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-16,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
164,966 GBP2023-12-31
218,014 GBP2022-12-31
Motor vehicles
1,557 GBP2023-12-31
2,657 GBP2022-12-31
Computers
50,861 GBP2023-12-31
73,069 GBP2022-12-31
Merchandise
23,601 GBP2023-12-31
21,242 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,772 GBP2023-12-31
19,045 GBP2022-12-31
Other Debtors
Current
76,238 GBP2023-12-31
68,001 GBP2022-12-31
Prepayments/Accrued Income
Current
7,439 GBP2023-12-31
22,233 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
90,449 GBP2023-12-31
109,279 GBP2022-12-31
Trade Creditors/Trade Payables
Current
102,242 GBP2023-12-31
149,417 GBP2022-12-31
Corporation Tax Payable
Current
162,538 GBP2023-12-31
77,019 GBP2022-12-31
Other Taxation & Social Security Payable
Current
23,604 GBP2023-12-31
20,971 GBP2022-12-31
Other Creditors
Current
5,980 GBP2023-12-31
7,664 GBP2022-12-31
Accrued Liabilities
Current
162,805 GBP2023-12-31
116,745 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
368 GBP2023-12-31
1,472 GBP2022-12-31
Between one and five year
368 GBP2022-12-31
All periods
368 GBP2023-12-31
1,840 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,069 GBP2023-12-31
289,448 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-45,963 GBP2023-01-01 ~ 2023-12-31