Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
56,189,570 GBP2024-01-01 ~ 2024-12-31
55,495,678 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,264,046 GBP2024-01-01 ~ 2024-12-31
-19,894,976 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
36,925,524 GBP2024-01-01 ~ 2024-12-31
35,600,702 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-37,300,851 GBP2024-01-01 ~ 2024-12-31
-36,064,838 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-375,327 GBP2024-01-01 ~ 2024-12-31
-464,136 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,230 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-408,831 GBP2024-01-01 ~ 2024-12-31
-323,535 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-784,158 GBP2024-01-01 ~ 2024-12-31
-777,441 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-689,652 GBP2024-01-01 ~ 2024-12-31
-528,548 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-689,652 GBP2024-01-01 ~ 2024-12-31
-528,548 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,542,846 GBP2024-12-31
4,809,984 GBP2023-12-31
Property, Plant & Equipment
3,550,736 GBP2024-12-31
4,336,480 GBP2023-12-31
Fixed Assets - Investments
16,250 GBP2024-12-31
15,000 GBP2023-12-31
Fixed Assets
8,109,832 GBP2024-12-31
9,161,464 GBP2023-12-31
Total Inventories
248,170 GBP2024-12-31
231,889 GBP2023-12-31
Debtors
622,748 GBP2024-12-31
455,792 GBP2023-12-31
Cash at bank and in hand
1,060,497 GBP2024-12-31
1,675,047 GBP2023-12-31
Current Assets
1,931,415 GBP2024-12-31
2,362,728 GBP2023-12-31
Creditors
Current
6,475,509 GBP2024-12-31
6,182,367 GBP2023-12-31
Net Current Assets/Liabilities
-4,544,094 GBP2024-12-31
-3,819,639 GBP2023-12-31
Total Assets Less Current Liabilities
3,565,738 GBP2024-12-31
5,341,825 GBP2023-12-31
Creditors
Non-current
-3,425,885 GBP2024-12-31
-4,403,814 GBP2023-12-31
Net Assets/Liabilities
-142,382 GBP2024-12-31
561,270 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-142,482 GBP2024-12-31
561,170 GBP2023-12-31
1,159,718 GBP2022-12-31
Equity
-142,382 GBP2024-12-31
561,270 GBP2023-12-31
1,159,818 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-14,000 GBP2024-01-01 ~ 2024-12-31
-70,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-14,000 GBP2024-01-01 ~ 2024-12-31
-70,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-689,652 GBP2024-01-01 ~ 2024-12-31
-528,548 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
16,255,402 GBP2024-01-01 ~ 2024-12-31
15,625,512 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
761,630 GBP2024-01-01 ~ 2024-12-31
673,584 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
267,711 GBP2024-01-01 ~ 2024-12-31
269,551 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
17,284,743 GBP2024-01-01 ~ 2024-12-31
16,568,647 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
12522024-01-01 ~ 2024-12-31
12392023-01-01 ~ 2023-12-31
Director Remuneration
14,500 GBP2024-01-01 ~ 2024-12-31
14,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
967,296 GBP2024-01-01 ~ 2024-12-31
1,219,674 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
9,976 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-196,040 GBP2024-01-01 ~ 2024-12-31
-194,360 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
14,000 GBP2024-01-01 ~ 2024-12-31
70,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
368,340 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
5,021,629 GBP2023-12-31
Intangible Assets - Gross Cost
5,389,969 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
184,408 GBP2024-12-31
167,491 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
662,715 GBP2024-12-31
412,494 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
847,123 GBP2024-12-31
579,985 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
16,917 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
250,221 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
267,138 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
183,932 GBP2024-12-31
200,849 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
4,358,914 GBP2024-12-31
4,609,135 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
133,876 GBP2023-12-31
Plant and equipment
12,171,603 GBP2024-12-31
12,016,560 GBP2023-12-31
Furniture and fittings
2,157,629 GBP2024-12-31
2,131,120 GBP2023-12-31
Motor vehicles
105,517 GBP2024-12-31
105,517 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,568,625 GBP2024-12-31
14,387,073 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
98,399 GBP2023-12-31
Plant and equipment
8,679,816 GBP2024-12-31
7,963,457 GBP2023-12-31
Furniture and fittings
2,157,629 GBP2024-12-31
1,929,548 GBP2023-12-31
Motor vehicles
80,096 GBP2024-12-31
59,189 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,017,889 GBP2024-12-31
10,050,593 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,949 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
716,359 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
228,081 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
20,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
967,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,491,787 GBP2024-12-31
4,053,103 GBP2023-12-31
Motor vehicles
25,421 GBP2024-12-31
46,328 GBP2023-12-31
Furniture and fittings
201,572 GBP2023-12-31
Merchandise
182,226 GBP2024-12-31
163,940 GBP2023-12-31
Raw Materials
51,868 GBP2024-12-31
48,938 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
70,349 GBP2024-12-31
Other Debtors
Current
385,215 GBP2024-12-31
306,639 GBP2023-12-31
Prepayments
Current
167,184 GBP2024-12-31
149,153 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
622,748 GBP2024-12-31
455,792 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,055,310 GBP2024-12-31
1,087,922 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,671,183 GBP2024-12-31
2,029,118 GBP2023-12-31
Corporation Tax Payable
Current
5,655 GBP2024-12-31
5,655 GBP2023-12-31
Other Taxation & Social Security Payable
Current
80,880 GBP2024-12-31
187,203 GBP2023-12-31
Other Creditors
Current
65,563 GBP2024-12-31
104,594 GBP2023-12-31
Accrued Liabilities
Current
1,195,580 GBP2024-12-31
1,338,292 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
3,425,885 GBP2024-12-31
4,403,814 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
1,055,310 GBP2023-12-31
Between two and five year, Non-current
2,476,191 GBP2024-12-31
Non-current, Between two and five year
3,348,504 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,611,720 GBP2024-12-31
1,611,720 GBP2023-12-31
Between one and five year
5,828,989 GBP2024-12-31
6,050,033 GBP2023-12-31
More than five year
7,907,490 GBP2024-12-31
9,286,126 GBP2023-12-31
All periods
15,348,199 GBP2024-12-31
16,947,879 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
282,235 GBP2024-12-31
376,741 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
75 shares2024-12-31
Class 3 ordinary share
25 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-689,652 GBP2024-01-01 ~ 2024-12-31