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
72,389,567 GBP2024-01-01 ~ 2024-12-31
71,353,561 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-24,863,754 GBP2024-01-01 ~ 2024-12-31
-26,008,851 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
47,525,813 GBP2024-01-01 ~ 2024-12-31
45,344,710 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-46,808,339 GBP2024-01-01 ~ 2024-12-31
-44,420,910 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
717,474 GBP2024-01-01 ~ 2024-12-31
923,800 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
188,764 GBP2024-01-01 ~ 2024-12-31
150,263 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
906,238 GBP2024-01-01 ~ 2024-12-31
1,074,063 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
639,081 GBP2024-01-01 ~ 2024-12-31
847,985 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
639,081 GBP2024-01-01 ~ 2024-12-31
847,985 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,809,526 GBP2024-12-31
1,974,681 GBP2023-12-31
Property, Plant & Equipment
4,316,153 GBP2024-12-31
3,813,708 GBP2023-12-31
Fixed Assets - Investments
21,250 GBP2024-12-31
20,000 GBP2023-12-31
Fixed Assets
6,146,929 GBP2024-12-31
5,808,389 GBP2023-12-31
Total Inventories
500,780 GBP2024-12-31
449,119 GBP2023-12-31
Debtors
1,657,650 GBP2024-12-31
1,666,935 GBP2023-12-31
Cash at bank and in hand
5,188,756 GBP2024-12-31
5,406,878 GBP2023-12-31
Current Assets
7,347,186 GBP2024-12-31
7,522,932 GBP2023-12-31
Creditors
Current
5,760,196 GBP2024-12-31
6,485,863 GBP2023-12-31
Net Current Assets/Liabilities
1,586,990 GBP2024-12-31
1,037,069 GBP2023-12-31
Total Assets Less Current Liabilities
7,733,919 GBP2024-12-31
6,845,458 GBP2023-12-31
Net Assets/Liabilities
7,160,359 GBP2024-12-31
6,521,278 GBP2023-12-31
Equity
Called up share capital
60,000 GBP2024-12-31
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,100,359 GBP2024-12-31
6,461,278 GBP2023-12-31
7,454,293 GBP2022-12-31
Equity
7,160,359 GBP2024-12-31
6,521,278 GBP2023-12-31
7,514,293 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,841,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,841,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
639,081 GBP2024-01-01 ~ 2024-12-31
847,985 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
20,752,822 GBP2024-01-01 ~ 2024-12-31
19,284,959 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,067,035 GBP2024-01-01 ~ 2024-12-31
857,013 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
355,232 GBP2024-01-01 ~ 2024-12-31
233,570 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
22,175,089 GBP2024-01-01 ~ 2024-12-31
20,375,542 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
19122024-01-01 ~ 2024-12-31
16422023-01-01 ~ 2023-12-31
Director Remuneration
15,000 GBP2024-01-01 ~ 2024-12-31
15,577 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,313,802 GBP2024-01-01 ~ 2024-12-31
1,697,595 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,250 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
17,777 GBP2024-01-01 ~ 2024-12-31
459,340 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
226,560 GBP2024-01-01 ~ 2024-12-31
268,516 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,841,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
3,805,640 GBP2024-12-31
3,805,640 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
510,000 GBP2024-12-31
480,000 GBP2023-12-31
Intangible Assets - Gross Cost
4,315,640 GBP2024-12-31
4,285,640 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,254,491 GBP2024-12-31
2,074,211 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
251,623 GBP2024-12-31
236,748 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,506,114 GBP2024-12-31
2,310,959 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
180,280 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
14,875 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
195,155 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1,551,149 GBP2024-12-31
1,731,429 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
258,377 GBP2024-12-31
243,252 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
19,654,628 GBP2024-12-31
18,004,994 GBP2023-12-31
Furniture and fittings
4,182,000 GBP2024-12-31
4,067,422 GBP2023-12-31
Motor vehicles
122,799 GBP2024-12-31
70,764 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
24,089,197 GBP2024-12-31
22,272,950 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
16,149,005 GBP2024-12-31
14,912,572 GBP2023-12-31
Furniture and fittings
3,482,682 GBP2024-12-31
3,420,714 GBP2023-12-31
Motor vehicles
83,927 GBP2024-12-31
70,764 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
19,773,044 GBP2024-12-31
18,459,242 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
2,238 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,236,433 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
61,968 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
13,163 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,313,802 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,505,623 GBP2024-12-31
3,092,422 GBP2023-12-31
Furniture and fittings
699,318 GBP2024-12-31
646,708 GBP2023-12-31
Motor vehicles
38,872 GBP2024-12-31
Merchandise
253,206 GBP2024-12-31
244,040 GBP2023-12-31
Raw Materials
69,755 GBP2024-12-31
68,757 GBP2023-12-31
Value of work in progress
136,348 GBP2024-12-31
99,677 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
36,191 GBP2024-12-31
13,738 GBP2023-12-31
Other Debtors
Current
294,328 GBP2024-12-31
326,927 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
76,411 GBP2024-12-31
Prepayments
Current
265,670 GBP2024-12-31
345,246 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
779,574 GBP2024-12-31
Amounts falling due within one year, Current
785,840 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,433,157 GBP2024-12-31
1,904,816 GBP2023-12-31
Corporation Tax Payable
Current
83,314 GBP2023-12-31
Other Taxation & Social Security Payable
Current
302,648 GBP2024-12-31
278,591 GBP2023-12-31
Other Creditors
Current
895,217 GBP2024-12-31
804,551 GBP2023-12-31
Accrued Liabilities
Current
902,029 GBP2024-12-31
811,299 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,576,668 GBP2024-12-31
1,576,668 GBP2023-12-31
Between one and five year
5,666,761 GBP2024-12-31
6,144,367 GBP2023-12-31
More than five year
12,677,007 GBP2024-12-31
15,302,632 GBP2023-12-31
All periods
19,920,436 GBP2024-12-31
23,023,667 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
573,560 GBP2024-12-31
324,180 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45,000 shares2024-12-31
Class 2 ordinary share
15,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
639,081 GBP2024-01-01 ~ 2024-12-31