Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,020,143 GBP2023-01-01 ~ 2023-12-31
8,157,438 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,665,153 GBP2023-01-01 ~ 2023-12-31
-3,856,895 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,354,990 GBP2023-01-01 ~ 2023-12-31
4,300,543 GBP2022-01-01 ~ 2022-12-31
Other operating income
115,511 GBP2023-01-01 ~ 2023-12-31
419,228 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,973,214 GBP2023-01-01 ~ 2023-12-31
-1,431,999 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,497,287 GBP2023-01-01 ~ 2023-12-31
3,287,772 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,706,047 GBP2023-01-01 ~ 2023-12-31
2,831,562 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,706,047 GBP2023-01-01 ~ 2023-12-31
2,831,562 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
787,100 GBP2023-12-31
610,346 GBP2022-12-31
Current Assets
10,872,906 GBP2023-12-31
8,709,693 GBP2022-12-31
Total assets
13,467,638 GBP2023-12-31
11,039,573 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
8,941,559 GBP2023-12-31
5,235,512 GBP2022-12-31
2,403,950 GBP2021-12-31
Equity
9,041,559 GBP2023-12-31
5,335,512 GBP2022-12-31
2,503,950 GBP2021-12-31
Total liabilities
4,426,079 GBP2023-12-31
5,704,061 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,706,047 GBP2023-01-01 ~ 2023-12-31
2,831,562 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,568,666 GBP2023-01-01 ~ 2023-12-31
1,371,487 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
144,369 GBP2023-01-01 ~ 2023-12-31
111,963 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,625 GBP2023-01-01 ~ 2023-12-31
39,940 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,748,660 GBP2023-01-01 ~ 2023-12-31
1,523,390 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
472022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
250,480 GBP2023-01-01 ~ 2023-12-31
91,781 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
191,806 GBP2023-01-01 ~ 2023-12-31
176,243 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
795,269 GBP2023-01-01 ~ 2023-12-31
507,466 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
870,921 GBP2023-01-01 ~ 2023-12-31
634,415 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
300,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
300,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,101,524 GBP2023-12-31
2,101,524 GBP2022-12-31
Improvements to leasehold property
430,599 GBP2023-12-31
430,599 GBP2022-12-31
Plant and equipment
487,427 GBP2023-12-31
30,959 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
217,157 GBP2023-12-31
133,097 GBP2022-12-31
Improvements to leasehold property
179,333 GBP2023-12-31
93,228 GBP2022-12-31
Plant and equipment
30,234 GBP2023-12-31
10,817 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
84,060 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
86,105 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
19,417 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
12,031 GBP2023-12-31
11,841 GBP2022-12-31
Computers
16,060 GBP2023-12-31
16,060 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,047,641 GBP2023-12-31
2,590,983 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
10,125 GBP2023-12-31
7,901 GBP2022-12-31
Computers
16,060 GBP2023-12-31
16,060 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
452,909 GBP2023-12-31
261,103 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,224 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
191,806 GBP2023-01-01 ~ 2023-12-31
Merchandise
174,147 GBP2023-12-31
525,821 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,555,275 GBP2023-12-31
1,878,801 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,670,501 GBP2023-12-31
4,312,828 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,706,047 GBP2023-01-01 ~ 2023-12-31
Trade Creditors/Trade Payables
Current
258,800 GBP2023-12-31
173,595 GBP2022-12-31
Amounts owed to group undertakings
Current
193,885 GBP2023-12-31
203,464 GBP2022-12-31
Other Taxation & Social Security Payable
Current
66,150 GBP2023-12-31
46,063 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,789,358 GBP2023-12-31
3,026,888 GBP2022-12-31