LISINI PUB MANAGEMENT CO. LIMITED - 2008-02-11
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
13,555,472 GBP2023-04-01 ~ 2024-03-31
12,128,420 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
4,471,520 GBP2023-04-01 ~ 2024-03-31
3,918,942 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
9,083,952 GBP2023-04-01 ~ 2024-03-31
8,209,478 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
8,492,323 GBP2023-04-01 ~ 2024-03-31
7,702,307 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
591,629 GBP2023-04-01 ~ 2024-03-31
513,059 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
20,422 GBP2023-04-01 ~ 2024-03-31
8,302 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
415,429 GBP2023-04-01 ~ 2024-03-31
124,937 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
196,622 GBP2023-04-01 ~ 2024-03-31
396,424 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
175,799 GBP2023-04-01 ~ 2024-03-31
68,718 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
20,823 GBP2023-04-01 ~ 2024-03-31
327,706 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
20,823 GBP2023-04-01 ~ 2024-03-31
327,706 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
7,122,975 GBP2024-03-31
7,286,677 GBP2023-03-31
Fixed Assets
7,122,975 GBP2024-03-31
7,286,677 GBP2023-03-31
Total Inventories
102,302 GBP2024-03-31
115,709 GBP2023-03-31
Debtors
244,467 GBP2024-03-31
346,282 GBP2023-03-31
Cash at bank and in hand
1,292,799 GBP2024-03-31
863,691 GBP2023-03-31
Current Assets
1,639,568 GBP2024-03-31
1,325,682 GBP2023-03-31
Creditors
Current
3,336,439 GBP2024-03-31
2,723,591 GBP2023-03-31
Net Current Assets/Liabilities
-1,696,871 GBP2024-03-31
-1,397,909 GBP2023-03-31
Total Assets Less Current Liabilities
5,426,104 GBP2024-03-31
5,888,768 GBP2023-03-31
Net Assets/Liabilities
1,843,306 GBP2024-03-31
1,822,483 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
1,843,206 GBP2024-03-31
1,822,383 GBP2023-03-31
1,594,677 GBP2022-03-31
Equity
1,843,306 GBP2024-03-31
1,822,483 GBP2023-03-31
1,594,777 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-100,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
20,823 GBP2023-04-01 ~ 2024-03-31
327,706 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
5,325,138 GBP2023-04-01 ~ 2024-03-31
4,654,730 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
362,680 GBP2023-04-01 ~ 2024-03-31
328,238 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
236,114 GBP2023-04-01 ~ 2024-03-31
176,738 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,923,932 GBP2023-04-01 ~ 2024-03-31
5,159,706 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
3352023-04-01 ~ 2024-03-31
3272022-04-01 ~ 2023-03-31
Director Remuneration
470,290 GBP2023-04-01 ~ 2024-03-31
382,417 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
220,780 GBP2023-04-01 ~ 2024-03-31
268,050 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,500 GBP2023-04-01 ~ 2024-03-31
15,500 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
170,069 GBP2023-04-01 ~ 2024-03-31
89,634 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
49,156 GBP2023-04-01 ~ 2024-03-31
75,321 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
100,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
1,649,304 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,649,304 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,235,603 GBP2024-03-31
6,235,603 GBP2023-03-31
Improvements to leasehold property
126,775 GBP2024-03-31
126,775 GBP2023-03-31
Plant and equipment
1,783,320 GBP2024-03-31
1,768,815 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
218,366 GBP2024-03-31
218,366 GBP2023-03-31
Plant and equipment
1,431,764 GBP2024-03-31
1,359,603 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,161 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
6,017,237 GBP2024-03-31
6,017,237 GBP2023-03-31
Improvements to leasehold property
126,775 GBP2024-03-31
126,775 GBP2023-03-31
Plant and equipment
351,556 GBP2024-03-31
409,212 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,469,727 GBP2024-03-31
3,441,154 GBP2023-03-31
Motor vehicles
35,474 GBP2024-03-31
21,474 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
11,650,899 GBP2024-03-31
11,593,821 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,864,254 GBP2024-03-31
2,718,050 GBP2023-03-31
Motor vehicles
13,540 GBP2024-03-31
11,125 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,527,924 GBP2024-03-31
4,307,144 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
146,204 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
2,415 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
220,780 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
605,473 GBP2024-03-31
723,104 GBP2023-03-31
Motor vehicles
21,934 GBP2024-03-31
10,349 GBP2023-03-31
Raw Materials
32,264 GBP2024-03-31
34,805 GBP2023-03-31
Finished Goods
70,038 GBP2024-03-31
80,904 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
71,045 GBP2024-03-31
68,097 GBP2023-03-31
Other Debtors
Current
61,494 GBP2024-03-31
107,057 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
244,467 GBP2024-03-31
346,282 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
419,766 GBP2024-03-31
381,720 GBP2023-03-31
Other Remaining Borrowings
Current
1,735 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
8,509 GBP2024-03-31
11,106 GBP2023-03-31
Trade Creditors/Trade Payables
Current
555,280 GBP2024-03-31
667,743 GBP2023-03-31
Corporation Tax Payable
Current
169,974 GBP2024-03-31
89,540 GBP2023-03-31
Other Taxation & Social Security Payable
Current
91,753 GBP2024-03-31
92,304 GBP2023-03-31
Other Creditors
Current
953,467 GBP2024-03-31
818,928 GBP2023-03-31
Accrued Liabilities
Current
623,789 GBP2024-03-31
211,430 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
2,362,567 GBP2024-03-31
2,782,127 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
9,656 GBP2024-03-31
21,241 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
381,720 GBP2023-03-31
Between two and five year, Non-current
1,224,360 GBP2024-03-31
1,145,160 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
9,656 GBP2024-03-31
21,241 GBP2023-03-31
hire purchase agreements
18,165 GBP2024-03-31
32,347 GBP2023-03-31
Bank Borrowings
Secured
2,782,333 GBP2024-03-31
3,163,847 GBP2023-03-31
Total Borrowings
Secured
3,878,215 GBP2024-03-31
4,337,383 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,193 GBP2024-03-31
198,463 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-03-31
Class 2 ordinary share
25 shares2024-03-31
Class 3 ordinary share
25 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
20,823 GBP2023-04-01 ~ 2024-03-31