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
27,748,455 GBP2024-01-01 ~ 2024-12-31
27,989,269 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,662,855 GBP2024-01-01 ~ 2024-12-31
-10,237,188 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
18,085,600 GBP2024-01-01 ~ 2024-12-31
17,752,081 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-18,373,435 GBP2024-01-01 ~ 2024-12-31
-17,892,982 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-287,835 GBP2024-01-01 ~ 2024-12-31
-140,901 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,640 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-300,632 GBP2024-01-01 ~ 2024-12-31
-206,454 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-194,373 GBP2024-01-01 ~ 2024-12-31
-186,371 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-194,373 GBP2024-01-01 ~ 2024-12-31
-186,371 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
103,183 GBP2024-12-31
126,721 GBP2023-12-31
Property, Plant & Equipment
2,584,408 GBP2024-12-31
1,866,175 GBP2023-12-31
Fixed Assets - Investments
6,250 GBP2024-12-31
6,250 GBP2023-12-31
Fixed Assets
2,693,841 GBP2024-12-31
1,999,146 GBP2023-12-31
Total Inventories
103,412 GBP2024-12-31
96,002 GBP2023-12-31
Debtors
233,604 GBP2024-12-31
182,111 GBP2023-12-31
Cash at bank and in hand
1,651,536 GBP2024-12-31
1,804,328 GBP2023-12-31
Current Assets
1,988,552 GBP2024-12-31
2,082,441 GBP2023-12-31
Creditors
Current
2,367,030 GBP2024-12-31
2,240,421 GBP2023-12-31
Net Current Assets/Liabilities
-378,478 GBP2024-12-31
-157,980 GBP2023-12-31
Total Assets Less Current Liabilities
2,315,363 GBP2024-12-31
1,841,166 GBP2023-12-31
Creditors
Non-current
-1,112,857 GBP2024-12-31
-238,028 GBP2023-12-31
Net Assets/Liabilities
1,095,786 GBP2024-12-31
1,390,159 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,095,686 GBP2024-12-31
1,390,059 GBP2023-12-31
1,676,430 GBP2022-12-31
Equity
1,095,786 GBP2024-12-31
1,390,159 GBP2023-12-31
1,676,530 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2024-01-01 ~ 2024-12-31
-100,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
-100,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-194,373 GBP2024-01-01 ~ 2024-12-31
-186,371 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,968,869 GBP2024-01-01 ~ 2024-12-31
7,597,935 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
345,138 GBP2024-01-01 ~ 2024-12-31
299,624 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
154,956 GBP2024-01-01 ~ 2024-12-31
133,844 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,468,963 GBP2024-01-01 ~ 2024-12-31
8,031,403 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
6472024-01-01 ~ 2024-12-31
6752023-01-01 ~ 2023-12-31
Director Remuneration
20,000 GBP2024-01-01 ~ 2024-12-31
19,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
726,403 GBP2024-01-01 ~ 2024-12-31
679,432 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,750 GBP2024-01-01 ~ 2024-12-31
7,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-75,158 GBP2024-01-01 ~ 2024-12-31
-51,614 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
100,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
335,677 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
150,000 GBP2023-12-31
Intangible Assets - Gross Cost
485,677 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
296,317 GBP2024-12-31
280,493 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
86,177 GBP2024-12-31
78,463 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
382,494 GBP2024-12-31
358,956 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
15,824 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
7,714 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
23,538 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
39,360 GBP2024-12-31
55,184 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
63,823 GBP2024-12-31
71,537 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,611,626 GBP2024-12-31
8,166,990 GBP2023-12-31
Computers
15,096 GBP2024-12-31
15,096 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,648,629 GBP2024-12-31
8,203,993 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,029,149 GBP2024-12-31
6,303,841 GBP2023-12-31
Computers
15,096 GBP2024-12-31
15,096 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,064,221 GBP2024-12-31
6,337,818 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
725,308 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
726,403 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,582,477 GBP2024-12-31
1,863,149 GBP2023-12-31
Land and buildings, Short leasehold
3,026 GBP2023-12-31
Merchandise
75,812 GBP2024-12-31
72,790 GBP2023-12-31
Raw Materials
17,644 GBP2024-12-31
17,366 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,515 GBP2024-12-31
1,279 GBP2023-12-31
Other Debtors
Current
117,194 GBP2024-12-31
83,932 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
21,512 GBP2024-12-31
19,872 GBP2023-12-31
Prepayments
Current
88,383 GBP2024-12-31
77,028 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
233,604 GBP2024-12-31
Current, Amounts falling due within one year
182,111 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
365,714 GBP2024-12-31
166,972 GBP2023-12-31
Trade Creditors/Trade Payables
Current
889,783 GBP2024-12-31
871,827 GBP2023-12-31
Other Taxation & Social Security Payable
Current
65,524 GBP2024-12-31
87,900 GBP2023-12-31
Other Creditors
Current
363,614 GBP2024-12-31
325,871 GBP2023-12-31
Accrued Liabilities
Current
184,073 GBP2024-12-31
146,923 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,112,857 GBP2024-12-31
238,028 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
166,972 GBP2023-12-31
Non-current, Between one and two years
230,714 GBP2024-12-31
Non-current, Between two and five year
882,143 GBP2024-12-31
71,056 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
460,788 GBP2024-12-31
460,788 GBP2023-12-31
Between one and five year
1,011,338 GBP2024-12-31
1,232,695 GBP2023-12-31
More than five year
1,920,018 GBP2024-12-31
2,160,712 GBP2023-12-31
All periods
3,392,144 GBP2024-12-31
3,854,195 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
106,720 GBP2024-12-31
212,979 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)
-194,373 GBP2024-01-01 ~ 2024-12-31