Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
64,468,606 GBP2023-01-01 ~ 2023-12-31
58,154,215 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-23,013,142 GBP2023-01-01 ~ 2023-12-31
-21,141,720 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
41,455,464 GBP2023-01-01 ~ 2023-12-31
37,012,495 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-41,180,040 GBP2023-01-01 ~ 2023-12-31
-37,842,327 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
275,424 GBP2023-01-01 ~ 2023-12-31
-829,832 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
28,993 GBP2023-01-01 ~ 2023-12-31
15,637 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-54,848 GBP2023-01-01 ~ 2023-12-31
-41,475 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
249,569 GBP2023-01-01 ~ 2023-12-31
-855,670 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
60,488 GBP2023-01-01 ~ 2023-12-31
-612,467 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
60,488 GBP2023-01-01 ~ 2023-12-31
-612,467 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,389,319 GBP2023-12-31
1,512,937 GBP2022-12-31
Property, Plant & Equipment
5,099,340 GBP2023-12-31
5,986,419 GBP2022-12-31
Fixed Assets - Investments
16,250 GBP2023-12-31
16,250 GBP2022-12-31
Fixed Assets
6,504,909 GBP2023-12-31
7,515,606 GBP2022-12-31
Total Inventories
298,421 GBP2023-12-31
272,986 GBP2022-12-31
Debtors
1,182,016 GBP2023-12-31
966,802 GBP2022-12-31
Cash at bank and in hand
7,805,237 GBP2023-12-31
7,698,759 GBP2022-12-31
Current Assets
9,285,674 GBP2023-12-31
8,938,547 GBP2022-12-31
Creditors
Current
5,487,810 GBP2023-12-31
6,609,923 GBP2022-12-31
Net Current Assets/Liabilities
3,797,864 GBP2023-12-31
2,328,624 GBP2022-12-31
Total Assets Less Current Liabilities
10,302,773 GBP2023-12-31
9,844,230 GBP2022-12-31
Creditors
Non-current
-308,974 GBP2023-12-31
Net Assets/Liabilities
9,185,642 GBP2023-12-31
9,225,154 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
9,185,542 GBP2023-12-31
9,225,054 GBP2022-12-31
9,997,521 GBP2021-12-31
Equity
9,185,642 GBP2023-12-31
9,225,154 GBP2022-12-31
9,997,621 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-160,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
-160,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
60,488 GBP2023-01-01 ~ 2023-12-31
-612,467 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
17,545,565 GBP2023-01-01 ~ 2023-12-31
16,096,425 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
840,349 GBP2023-01-01 ~ 2023-12-31
759,781 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,177 GBP2023-01-01 ~ 2023-12-31
192,945 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
18,612,091 GBP2023-01-01 ~ 2023-12-31
17,049,151 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
14452023-01-01 ~ 2023-12-31
14472022-01-01 ~ 2022-12-31
Director Remuneration
27,000 GBP2023-01-01 ~ 2023-12-31
27,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,624,706 GBP2023-01-01 ~ 2023-12-31
1,629,431 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,950 GBP2023-01-01 ~ 2023-12-31
7,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
62,392 GBP2023-01-01 ~ 2023-12-31
-162,577 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
100,000 GBP2023-01-01 ~ 2023-12-31
160,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,613,834 GBP2023-12-31
3,643,834 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,224,515 GBP2023-12-31
2,130,897 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
123,618 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,389,319 GBP2023-12-31
1,512,937 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
18,284,656 GBP2023-12-31
17,548,162 GBP2022-12-31
Furniture and fittings
170,067 GBP2023-12-31
170,067 GBP2022-12-31
Motor vehicles
62,000 GBP2023-12-31
62,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
18,637,942 GBP2023-12-31
17,901,448 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,309,427 GBP2023-12-31
11,704,110 GBP2022-12-31
Furniture and fittings
168,852 GBP2023-12-31
168,559 GBP2022-12-31
Motor vehicles
13,432 GBP2023-12-31
1,032 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,538,602 GBP2023-12-31
11,915,029 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,606,450 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
293 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
12,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,624,706 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,133 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,133 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
4,975,229 GBP2023-12-31
5,844,052 GBP2022-12-31
Furniture and fittings
1,215 GBP2023-12-31
1,508 GBP2022-12-31
Motor vehicles
48,568 GBP2023-12-31
60,968 GBP2022-12-31
Merchandise
219,130 GBP2023-12-31
197,151 GBP2022-12-31
Raw Materials
51,983 GBP2023-12-31
56,694 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,951 GBP2023-12-31
372 GBP2022-12-31
Other Debtors
Current
276,179 GBP2023-12-31
379,108 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
186,205 GBP2023-12-31
59,733 GBP2022-12-31
Prepayments
Current
332,197 GBP2023-12-31
212,275 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,182,016 GBP2023-12-31
966,802 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
397,154 GBP2023-12-31
1,167,403 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,894,684 GBP2023-12-31
1,884,445 GBP2022-12-31
Corporation Tax Payable
Current
14,133 GBP2023-12-31
Other Taxation & Social Security Payable
Current
250,942 GBP2023-12-31
172,949 GBP2022-12-31
Other Creditors
Current
1,141,437 GBP2023-12-31
772,159 GBP2022-12-31
Accrued Liabilities
Current
375,347 GBP2023-12-31
1,037,555 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
308,974 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
397,154 GBP2023-12-31
1,167,403 GBP2022-12-31
Non-current, Between one and two years
259,184 GBP2023-12-31
Non-current, Between two and five year
49,790 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,497,702 GBP2023-12-31
1,507,872 GBP2022-12-31
Between one and five year
5,454,270 GBP2023-12-31
5,662,356 GBP2022-12-31
More than five year
13,028,972 GBP2023-12-31
14,318,588 GBP2022-12-31
All periods
19,980,944 GBP2023-12-31
21,488,816 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
808,157 GBP2023-12-31
619,076 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
Class 2 ordinary share
25 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
60,488 GBP2023-01-01 ~ 2023-12-31