Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
6,892,812 GBP2024-01-01 ~ 2024-12-31
7,389,005 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,153,133 GBP2024-01-01 ~ 2024-12-31
-3,135,162 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,739,679 GBP2024-01-01 ~ 2024-12-31
4,253,843 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,800,402 GBP2024-01-01 ~ 2024-12-31
-2,856,139 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
955,008 GBP2024-01-01 ~ 2024-12-31
1,413,435 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,100 GBP2024-01-01 ~ 2024-12-31
5,552 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
725,201 GBP2024-01-01 ~ 2024-12-31
1,155,929 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
541,987 GBP2024-01-01 ~ 2024-12-31
873,823 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
541,987 GBP2024-01-01 ~ 2024-12-31
873,823 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,193,145 GBP2024-12-31
5,544,245 GBP2023-12-31
Total Inventories
40,668 GBP2024-12-31
36,366 GBP2023-12-31
Debtors
349,684 GBP2024-12-31
414,231 GBP2023-12-31
Cash at bank and in hand
869,412 GBP2024-12-31
341,849 GBP2023-12-31
Current Assets
1,259,764 GBP2024-12-31
792,446 GBP2023-12-31
Net Current Assets/Liabilities
-161,985 GBP2024-12-31
-683,058 GBP2023-12-31
Total Assets Less Current Liabilities
5,031,160 GBP2024-12-31
4,861,187 GBP2023-12-31
Creditors
Non-current
-2,675,000 GBP2024-12-31
-2,995,000 GBP2023-12-31
Net Assets/Liabilities
2,181,206 GBP2024-12-31
1,639,219 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,181,106 GBP2024-12-31
1,639,119 GBP2023-12-31
1,289,542 GBP2022-12-31
Equity
2,181,206 GBP2024-12-31
1,639,219 GBP2023-12-31
1,289,642 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
541,987 GBP2024-01-01 ~ 2024-12-31
873,823 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,007,452 GBP2024-01-01 ~ 2024-12-31
1,996,223 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
147,881 GBP2024-01-01 ~ 2024-12-31
167,163 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,648 GBP2024-01-01 ~ 2024-12-31
53,428 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,205,981 GBP2024-01-01 ~ 2024-12-31
2,216,814 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1142024-01-01 ~ 2024-12-31
1052023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
393,079 GBP2024-01-01 ~ 2024-12-31
387,969 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
235,228 GBP2024-01-01 ~ 2024-12-31
305,029 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
181,300 GBP2024-01-01 ~ 2024-12-31
271,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
3,805,662 GBP2024-12-31
3,805,662 GBP2023-12-31
Furniture and fittings
3,524,031 GBP2024-12-31
3,482,052 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,329,693 GBP2024-12-31
7,287,714 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,095,081 GBP2024-12-31
1,702,002 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,136,548 GBP2024-12-31
1,743,469 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
393,079 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
393,079 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
3,764,195 GBP2024-12-31
3,764,195 GBP2023-12-31
Furniture and fittings
1,428,950 GBP2024-12-31
1,780,050 GBP2023-12-31
Merchandise
40,668 GBP2024-12-31
36,366 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
166,225 GBP2024-12-31
247,459 GBP2023-12-31
Other Debtors
Current
3,630 GBP2024-12-31
Prepayments
Current
179,829 GBP2024-12-31
166,772 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
349,684 GBP2024-12-31
Current, Amounts falling due within one year
414,231 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
170,000 GBP2024-12-31
170,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
308,873 GBP2024-12-31
336,914 GBP2023-12-31
Corporation Tax Payable
Current
234,574 GBP2024-12-31
304,374 GBP2023-12-31
Other Taxation & Social Security Payable
Current
50,711 GBP2024-12-31
42,770 GBP2023-12-31
Other Creditors
Current
2,349 GBP2024-12-31
2,166 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
102,927 GBP2024-12-31
127,140 GBP2023-12-31
Accrued Liabilities
Current
314,354 GBP2024-12-31
250,430 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,675,000 GBP2024-12-31
2,995,000 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
170,000 GBP2023-12-31
Between two and five year, Non-current
2,505,000 GBP2024-12-31
Non-current, Between two and five year
2,825,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
174,954 GBP2024-12-31
226,968 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
541,987 GBP2024-01-01 ~ 2024-12-31