Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
7,389,005 GBP2023-01-01 ~ 2023-12-31
6,238,770 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,135,162 GBP2023-01-01 ~ 2023-12-31
-2,691,274 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,253,843 GBP2023-01-01 ~ 2023-12-31
3,547,496 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,856,139 GBP2023-01-01 ~ 2023-12-31
-2,786,302 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,413,435 GBP2023-01-01 ~ 2023-12-31
761,194 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,552 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,155,929 GBP2023-01-01 ~ 2023-12-31
497,905 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
873,823 GBP2023-01-01 ~ 2023-12-31
305,781 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,544,245 GBP2023-12-31
5,798,311 GBP2022-12-31
Total Inventories
36,366 GBP2023-12-31
38,510 GBP2022-12-31
Debtors
414,231 GBP2023-12-31
465,130 GBP2022-12-31
Cash at bank and in hand
341,849 GBP2023-12-31
430,446 GBP2022-12-31
Current Assets
792,446 GBP2023-12-31
934,086 GBP2022-12-31
Net Current Assets/Liabilities
-683,058 GBP2023-12-31
-3,225,039 GBP2022-12-31
Total Assets Less Current Liabilities
4,861,187 GBP2023-12-31
2,573,272 GBP2022-12-31
Net Assets/Liabilities
1,639,219 GBP2023-12-31
1,289,642 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
1,639,119 GBP2023-12-31
1,289,542 GBP2022-12-31
1,284,473 GBP2021-12-31
Equity
1,639,219 GBP2023-12-31
1,289,642 GBP2022-12-31
1,284,573 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
873,823 GBP2023-01-01 ~ 2023-12-31
305,781 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
873,823 GBP2023-01-01 ~ 2023-12-31
305,781 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,996,223 GBP2023-01-01 ~ 2023-12-31
1,627,898 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
167,163 GBP2023-01-01 ~ 2023-12-31
128,405 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,428 GBP2023-01-01 ~ 2023-12-31
45,985 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,216,814 GBP2023-01-01 ~ 2023-12-31
1,802,288 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1052023-01-01 ~ 2023-12-31
902022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
387,969 GBP2023-01-01 ~ 2023-12-31
349,283 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
305,029 GBP2023-01-01 ~ 2023-12-31
49,671 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
271,875 GBP2023-01-01 ~ 2023-12-31
94,602 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,482,052 GBP2023-12-31
3,348,149 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,287,714 GBP2023-12-31
7,153,811 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,702,002 GBP2023-12-31
1,314,033 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,743,469 GBP2023-12-31
1,355,500 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
387,969 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
387,969 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
1,780,050 GBP2023-12-31
2,034,116 GBP2022-12-31
Merchandise
36,366 GBP2023-12-31
38,510 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
247,459 GBP2023-12-31
274,781 GBP2022-12-31
Other Debtors
Current
3,588 GBP2022-12-31
Prepayments
Current
166,772 GBP2023-12-31
186,761 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
414,231 GBP2023-12-31
465,130 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
170,000 GBP2023-12-31
3,087,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
336,914 GBP2023-12-31
405,494 GBP2022-12-31
Corporation Tax Payable
Current
304,374 GBP2023-12-31
49,671 GBP2022-12-31
Other Taxation & Social Security Payable
Current
42,770 GBP2023-12-31
39,384 GBP2022-12-31
Other Creditors
Current
2,166 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
127,140 GBP2023-12-31
145,731 GBP2022-12-31
Accrued Liabilities
Current
250,430 GBP2023-12-31
219,531 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,995,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,033,739 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
226,968 GBP2023-12-31
249,891 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
873,823 GBP2023-01-01 ~ 2023-12-31