Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
11,688,775 GBP2024-01-01 ~ 2024-12-31
10,364,519 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,881,788 GBP2024-01-01 ~ 2024-12-31
-6,858,483 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,806,987 GBP2024-01-01 ~ 2024-12-31
3,506,036 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,559,700 GBP2024-01-01 ~ 2024-12-31
-2,970,736 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,431,164 GBP2024-01-01 ~ 2024-12-31
664,005 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
182,627 GBP2024-01-01 ~ 2024-12-31
187,507 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,594,601 GBP2024-01-01 ~ 2024-12-31
829,324 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,022,783 GBP2024-01-01 ~ 2024-12-31
596,804 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,297,983 GBP2024-01-01 ~ 2024-12-31
-193,596 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3 GBP2024-12-31
3 GBP2023-12-31
Property, Plant & Equipment
2,895,665 GBP2024-12-31
2,772,195 GBP2023-12-31
Fixed Assets - Investments
250 GBP2024-12-31
250 GBP2023-12-31
Investment Property
390,000 GBP2024-12-31
390,000 GBP2023-12-31
Fixed Assets
3,285,918 GBP2024-12-31
3,162,448 GBP2023-12-31
Total Inventories
16,340 GBP2024-12-31
9,512 GBP2023-12-31
Debtors
1,568,057 GBP2024-12-31
1,201,623 GBP2023-12-31
Cash at bank and in hand
2,435,182 GBP2024-12-31
2,308,892 GBP2023-12-31
Current Assets
4,019,579 GBP2024-12-31
3,520,027 GBP2023-12-31
Creditors
Current
2,404,333 GBP2024-12-31
3,471,094 GBP2023-12-31
Net Current Assets/Liabilities
1,615,246 GBP2024-12-31
48,933 GBP2023-12-31
Total Assets Less Current Liabilities
4,901,164 GBP2024-12-31
3,211,381 GBP2023-12-31
Net Assets/Liabilities
4,701,664 GBP2024-12-31
2,728,681 GBP2023-12-31
Equity
Called up share capital
766 GBP2024-12-31
766 GBP2023-12-31
766 GBP2022-12-31
Share premium
503,812 GBP2024-12-31
503,812 GBP2023-12-31
503,812 GBP2022-12-31
Revaluation reserve
797,745 GBP2024-12-31
797,745 GBP2023-12-31
797,745 GBP2022-12-31
Capital redemption reserve
1,535 GBP2024-12-31
1,535 GBP2023-12-31
1,535 GBP2022-12-31
Retained earnings (accumulated losses)
3,397,806 GBP2024-12-31
1,424,823 GBP2023-12-31
1,738,275 GBP2022-12-31
Equity
4,701,664 GBP2024-12-31
2,728,681 GBP2023-12-31
3,042,133 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-325,000 GBP2024-01-01 ~ 2024-12-31
-119,856 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,297,983 GBP2024-01-01 ~ 2024-12-31
-193,596 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-325,000 GBP2024-01-01 ~ 2024-12-31
-119,856 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,976,990 GBP2024-01-01 ~ 2024-12-31
3,970,353 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
466,360 GBP2024-01-01 ~ 2024-12-31
469,696 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
436,086 GBP2024-01-01 ~ 2024-12-31
356,200 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,879,436 GBP2024-01-01 ~ 2024-12-31
4,796,249 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
802024-01-01 ~ 2024-12-31
642023-01-01 ~ 2023-12-31
Director Remuneration
519,424 GBP2024-01-01 ~ 2024-12-31
1,561,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
165,669 GBP2024-01-01 ~ 2024-12-31
158,637 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,480 GBP2024-01-01 ~ 2024-12-31
19,730 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
579,818 GBP2024-01-01 ~ 2024-12-31
238,020 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
648,650 GBP2024-01-01 ~ 2024-12-31
195,065 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
343,340 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
343,337 GBP2023-12-31
Intangible Assets
Development expenditure
3 GBP2024-12-31
3 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,473,547 GBP2024-12-31
2,212,996 GBP2023-12-31
Furniture and fittings
1,367,327 GBP2024-12-31
1,363,327 GBP2023-12-31
Motor vehicles
148,620 GBP2024-12-31
195,075 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,989,494 GBP2024-12-31
3,771,398 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-35,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-94,005 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-129,005 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
86,580 GBP2024-12-31
46,419 GBP2023-12-31
Furniture and fittings
928,351 GBP2024-12-31
858,375 GBP2023-12-31
Motor vehicles
78,898 GBP2024-12-31
94,409 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,093,829 GBP2024-12-31
999,203 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
40,161 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
92,174 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
33,334 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
165,669 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-22,198 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,845 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-71,043 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,386,967 GBP2024-12-31
2,166,577 GBP2023-12-31
Furniture and fittings
438,976 GBP2024-12-31
504,952 GBP2023-12-31
Motor vehicles
69,722 GBP2024-12-31
100,666 GBP2023-12-31
Investment Property - Fair Value Model
390,000 GBP2023-12-31
Merchandise
16,340 GBP2024-12-31
9,512 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
509,642 GBP2024-12-31
714,602 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,491 GBP2024-12-31
666 GBP2023-12-31
Other Debtors
Current
731,136 GBP2024-12-31
301,149 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
16,028 GBP2023-12-31
Prepayments/Accrued Income
Current
323,788 GBP2024-12-31
169,178 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,568,057 GBP2024-12-31
1,201,623 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
25,631 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,253,865 GBP2024-12-31
980,019 GBP2023-12-31
Corporation Tax Payable
Current
584,316 GBP2024-12-31
231,195 GBP2023-12-31
Other Taxation & Social Security Payable
Current
65,399 GBP2024-12-31
293,667 GBP2023-12-31
Other Creditors
Current
49,784 GBP2024-12-31
209,652 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
332,952 GBP2024-12-31
1,730,930 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,643 GBP2024-12-31
34,619 GBP2023-12-31
Between one and five year
45,460 GBP2024-12-31
25,788 GBP2023-12-31
All periods
107,103 GBP2024-12-31
60,407 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
199,500 GBP2024-12-31
115,700 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,325 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,022,783 GBP2024-01-01 ~ 2024-12-31