Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
122,633,313 GBP2024-01-01 ~ 2024-12-31
125,551,884 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-39,908,231 GBP2024-01-01 ~ 2024-12-31
-42,853,408 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
82,725,082 GBP2024-01-01 ~ 2024-12-31
82,698,476 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-78,718,985 GBP2024-01-01 ~ 2024-12-31
-77,395,628 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,006,097 GBP2024-01-01 ~ 2024-12-31
5,302,848 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
57,092 GBP2024-01-01 ~ 2024-12-31
44,375 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-159,288 GBP2024-01-01 ~ 2024-12-31
-323,577 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,903,901 GBP2024-01-01 ~ 2024-12-31
5,023,646 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,841,082 GBP2024-01-01 ~ 2024-12-31
4,983,934 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,841,082 GBP2024-01-01 ~ 2024-12-31
4,983,934 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,972,437 GBP2024-12-31
4,352,705 GBP2023-12-31
Property, Plant & Equipment
12,679,287 GBP2024-12-31
15,160,413 GBP2023-12-31
Fixed Assets - Investments
26,250 GBP2024-12-31
25,000 GBP2023-12-31
Fixed Assets
16,677,974 GBP2024-12-31
19,538,118 GBP2023-12-31
Total Inventories
521,716 GBP2024-12-31
486,604 GBP2023-12-31
Debtors
6,125,135 GBP2024-12-31
1,728,013 GBP2023-12-31
Cash at bank and in hand
4,688,116 GBP2024-12-31
3,788,139 GBP2023-12-31
Current Assets
11,334,967 GBP2024-12-31
6,002,756 GBP2023-12-31
Creditors
Current
11,217,514 GBP2024-12-31
9,720,869 GBP2023-12-31
Net Current Assets/Liabilities
117,453 GBP2024-12-31
-3,718,113 GBP2023-12-31
Total Assets Less Current Liabilities
16,795,427 GBP2024-12-31
15,820,005 GBP2023-12-31
Creditors
Non-current
-546,049 GBP2023-12-31
Net Assets/Liabilities
15,272,707 GBP2024-12-31
13,431,625 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
15,272,607 GBP2024-12-31
13,431,525 GBP2023-12-31
9,447,591 GBP2022-12-31
Equity
15,272,707 GBP2024-12-31
13,431,625 GBP2023-12-31
9,447,691 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,841,082 GBP2024-01-01 ~ 2024-12-31
4,983,934 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
31,770,533 GBP2024-01-01 ~ 2024-12-31
31,228,609 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,529,114 GBP2024-01-01 ~ 2024-12-31
1,382,801 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
550,455 GBP2024-01-01 ~ 2024-12-31
486,679 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
33,850,102 GBP2024-01-01 ~ 2024-12-31
33,098,089 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
28852024-01-01 ~ 2024-12-31
30822023-01-01 ~ 2023-12-31
Director Remuneration
11,959 GBP2024-01-01 ~ 2024-12-31
10,335 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,344,698 GBP2024-01-01 ~ 2024-12-31
2,923,461 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,382,430 GBP2024-01-01 ~ 2024-12-31
632,371 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
975,975 GBP2024-01-01 ~ 2024-12-31
1,255,912 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,000,000 GBP2024-01-01 ~ 2024-12-31
1,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
8,017,494 GBP2024-12-31
8,017,494 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
600,000 GBP2024-12-31
630,000 GBP2023-12-31
Intangible Assets - Gross Cost
8,617,494 GBP2024-12-31
8,647,494 GBP2023-12-31
Intangible assets - Disposals
-30,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,396,008 GBP2024-12-31
4,047,240 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
249,049 GBP2024-12-31
247,549 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,645,057 GBP2024-12-31
4,294,789 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
348,768 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
28,375 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
377,143 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-26,875 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
3,621,486 GBP2024-12-31
3,970,254 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
350,951 GBP2024-12-31
382,451 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
31,160,118 GBP2024-12-31
33,248,691 GBP2023-12-31
Furniture and fittings
46,333 GBP2024-12-31
46,333 GBP2023-12-31
Motor vehicles
405,648 GBP2024-12-31
52,908 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
31,612,099 GBP2024-12-31
33,347,932 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,809,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-2,809,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
18,847,857 GBP2024-12-31
18,129,737 GBP2023-12-31
Furniture and fittings
40,583 GBP2024-12-31
32,995 GBP2023-12-31
Motor vehicles
44,372 GBP2024-12-31
24,787 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,932,812 GBP2024-12-31
18,187,519 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,317,525 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
7,588 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
19,585 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,344,698 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,599,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,599,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
12,312,261 GBP2024-12-31
15,118,954 GBP2023-12-31
Furniture and fittings
5,750 GBP2024-12-31
13,338 GBP2023-12-31
Motor vehicles
361,276 GBP2024-12-31
28,121 GBP2023-12-31
Merchandise
373,295 GBP2024-12-31
348,511 GBP2023-12-31
Raw Materials
82,911 GBP2024-12-31
85,398 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
92,421 GBP2024-12-31
20,426 GBP2023-12-31
Other Debtors
Current
994,946 GBP2024-12-31
727,578 GBP2023-12-31
Prepayments
Current
388,678 GBP2024-12-31
381,201 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,589,004 GBP2024-12-31
Amounts falling due within one year, Current
1,728,013 GBP2023-12-31
Other Debtors
Non-current
1,536,131 GBP2024-12-31
Bank Borrowings/Overdrafts
Current
165,804 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,800,172 GBP2024-12-31
3,408,473 GBP2023-12-31
Corporation Tax Payable
Current
1,500,126 GBP2024-12-31
238,163 GBP2023-12-31
Other Taxation & Social Security Payable
Current
354,560 GBP2024-12-31
303,208 GBP2023-12-31
Other Creditors
Current
1,762,344 GBP2024-12-31
1,636,546 GBP2023-12-31
Accrued Liabilities
Current
1,702,671 GBP2024-12-31
1,439,677 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
546,049 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
165,804 GBP2023-12-31
Between two and five year, Non-current
380,245 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,271,192 GBP2024-12-31
2,534,838 GBP2023-12-31
Between one and five year
8,485,372 GBP2024-12-31
8,989,439 GBP2023-12-31
More than five year
18,022,987 GBP2024-12-31
19,989,676 GBP2023-12-31
All periods
28,779,551 GBP2024-12-31
31,513,953 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,522,720 GBP2024-12-31
1,842,331 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
Class 2 ordinary share
25 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,841,082 GBP2024-01-01 ~ 2024-12-31