Average Number of Employees
742024-01-01 ~ 2024-12-31
762023-01-01 ~ 2023-12-31
Turnover/Revenue
3,481,050 GBP2024-01-01 ~ 2024-12-31
3,833,299 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,575,405 GBP2024-01-01 ~ 2024-12-31
-1,645,517 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,905,645 GBP2024-01-01 ~ 2024-12-31
2,187,782 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,067,070 GBP2024-01-01 ~ 2024-12-31
-2,099,939 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-161,425 GBP2024-01-01 ~ 2024-12-31
87,843 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-323,280 GBP2024-01-01 ~ 2024-12-31
-18,380 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-318,921 GBP2024-01-01 ~ 2024-12-31
-13,221 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,356,276 GBP2024-12-31
5,233,939 GBP2023-12-31
Fixed Assets
5,356,276 GBP2024-12-31
5,233,939 GBP2023-12-31
Total Inventories
53,262 GBP2024-12-31
48,965 GBP2023-12-31
Debtors
Current
127,001 GBP2024-12-31
166,741 GBP2023-12-31
Cash at bank and in hand
92,230 GBP2024-12-31
23,080 GBP2023-12-31
Current Assets
272,493 GBP2024-12-31
238,786 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,414,302 GBP2024-12-31
Net Current Assets/Liabilities
-1,141,809 GBP2024-12-31
-1,112,448 GBP2023-12-31
Total Assets Less Current Liabilities
4,214,467 GBP2024-12-31
4,121,491 GBP2023-12-31
Net Assets/Liabilities
1,986,838 GBP2024-12-31
2,419,389 GBP2023-12-31
Equity
Called up share capital
55,204 GBP2024-12-31
55,204 GBP2023-12-31
55,204 GBP2023-01-01
Share premium
404,658 GBP2024-12-31
404,658 GBP2023-12-31
404,658 GBP2023-01-01
Other miscellaneous reserve
6,453 GBP2024-12-31
6,453 GBP2023-12-31
6,453 GBP2023-01-01
Retained earnings (accumulated losses)
1,520,523 GBP2024-12-31
1,953,074 GBP2023-12-31
1,966,295 GBP2023-01-01
Equity
1,986,838 GBP2024-12-31
2,419,389 GBP2023-12-31
2,432,610 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-318,921 GBP2024-01-01 ~ 2024-12-31
-13,221 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-113,630 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-113,630 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
275,861 GBP2024-01-01 ~ 2024-12-31
277,951 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
92,230 GBP2024-12-31
-54,060 GBP2023-12-31
384,143 GBP2023-01-01
Bank Overdrafts
-77,140 GBP2023-12-31
Wages/Salaries
1,970,865 GBP2024-01-01 ~ 2024-12-31
1,998,501 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,008,707 GBP2024-01-01 ~ 2024-12-31
2,034,276 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
249,771 GBP2024-01-01 ~ 2024-12-31
304,542 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,359 GBP2024-01-01 ~ 2024-12-31
71,699 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-80,820 GBP2024-01-01 ~ 2024-12-31
-4,595 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
113,630 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
418,424 GBP2024-12-31
411,250 GBP2023-12-31
Furniture and fittings
2,760,934 GBP2024-12-31
2,573,297 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,492,690 GBP2024-12-31
9,094,492 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
385,475 GBP2023-12-31
Furniture and fittings
1,869,464 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,860,553 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
275,861 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
394,266 GBP2024-12-31
Furniture and fittings
2,005,855 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,136,414 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
24,158 GBP2024-12-31
25,775 GBP2023-12-31
Furniture and fittings
755,079 GBP2024-12-31
703,833 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
21,490 GBP2024-12-31
12,418 GBP2023-12-31
Other Debtors
Current
45,907 GBP2024-12-31
91,908 GBP2023-12-31
Prepayments/Accrued Income
Current
59,604 GBP2024-12-31
62,415 GBP2023-12-31
Bank Overdrafts
Current
77,140 GBP2023-12-31
Bank Borrowings
Current
156,709 GBP2024-12-31
181,942 GBP2023-12-31
Other Remaining Borrowings
Current
421,408 GBP2024-12-31
385,917 GBP2023-12-31
Trade Creditors/Trade Payables
Current
341,355 GBP2024-12-31
209,234 GBP2023-12-31
Taxation/Social Security Payable
Current
122,274 GBP2024-12-31
154,882 GBP2023-12-31
Other Creditors
Current
12,603 GBP2024-12-31
7,689 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
359,953 GBP2024-12-31
334,430 GBP2023-12-31
Creditors
Current
1,414,302 GBP2024-12-31
1,351,234 GBP2023-12-31
Bank Borrowings
Non-current
1,629,413 GBP2024-12-31
1,021,671 GBP2023-12-31
Creditors
Non-current
1,629,413 GBP2024-12-31
1,021,671 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
156,709 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
578,117 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
181,943 GBP2023-12-31
Between two and five year, Non-current
1,472,704 GBP2024-12-31
394,636 GBP2023-12-31
Total Borrowings
2,207,530 GBP2024-12-31
1,589,530 GBP2023-12-31
Net Deferred Tax Liability/Asset
-212,500 GBP2024-12-31
-216,859 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,359 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-332,514 GBP2024-12-31
-216,859 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
55,204 shares2024-12-31
55,204 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31