(expand)Administrative Expenses
-41,831,355 GBP2024-01-01 ~ 2024-12-31
-34,035,138 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-338,191 GBP2024-01-01 ~ 2024-12-31
1,342,646 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,933 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-602,647 GBP2024-01-01 ~ 2024-12-31
1,091,733 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-489,083 GBP2024-01-01 ~ 2024-12-31
805,597 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-489,083 GBP2024-01-01 ~ 2024-12-31
805,597 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,641,768 GBP2024-12-31
1,851,458 GBP2023-12-31
Property, Plant & Equipment
9,128,486 GBP2024-12-31
9,362,268 GBP2023-12-31
Fixed Assets - Investments
19,333 GBP2024-12-31
19,333 GBP2023-12-31
Fixed Assets
10,789,587 GBP2024-12-31
11,233,059 GBP2023-12-31
Total Inventories
368,214 GBP2024-12-31
344,573 GBP2023-12-31
Debtors
217,029 GBP2024-12-31
553,741 GBP2023-12-31
Cash at bank and in hand
1,555,645 GBP2024-12-31
1,208,383 GBP2023-12-31
Current Assets
2,140,888 GBP2024-12-31
2,106,697 GBP2023-12-31
Creditors
Current
8,140,314 GBP2024-12-31
6,872,373 GBP2023-12-31
Net Current Assets/Liabilities
-5,999,426 GBP2024-12-31
-4,765,676 GBP2023-12-31
Total Assets Less Current Liabilities
4,790,161 GBP2024-12-31
6,467,383 GBP2023-12-31
Creditors
Non-current
-2,701,705 GBP2024-12-31
-3,111,280 GBP2023-12-31
Net Assets/Liabilities
1,199,300 GBP2024-12-31
2,353,383 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,189,300 GBP2024-12-31
2,343,383 GBP2023-12-31
1,917,786 GBP2022-12-31
Equity
1,199,300 GBP2024-12-31
2,353,383 GBP2023-12-31
1,927,786 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-665,000 GBP2024-01-01 ~ 2024-12-31
-380,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-665,000 GBP2024-01-01 ~ 2024-12-31
-380,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-489,083 GBP2024-01-01 ~ 2024-12-31
805,597 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
18,441,829 GBP2024-01-01 ~ 2024-12-31
14,450,334 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
869,608 GBP2024-01-01 ~ 2024-12-31
662,167 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
245,751 GBP2024-01-01 ~ 2024-12-31
197,666 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
19,557,188 GBP2024-01-01 ~ 2024-12-31
15,310,167 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
12032024-01-01 ~ 2024-12-31
13552023-01-01 ~ 2023-12-31
Director Remuneration
26,341 GBP2024-01-01 ~ 2024-12-31
10,380 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,012,938 GBP2024-01-01 ~ 2024-12-31
990,885 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,250 GBP2024-01-01 ~ 2024-12-31
28,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-2,061 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-150,662 GBP2024-01-01 ~ 2024-12-31
256,557 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
262,006 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,027,277 GBP2023-12-31
Intangible Assets - Gross Cost
3,289,283 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
262,006 GBP2024-12-31
262,006 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
1,385,509 GBP2024-12-31
1,175,819 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,647,515 GBP2024-12-31
1,437,825 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
209,690 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
209,690 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,641,768 GBP2024-12-31
1,851,458 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
212,816 GBP2024-12-31
212,816 GBP2023-12-31
Plant and equipment
7,406,984 GBP2024-12-31
6,811,705 GBP2023-12-31
Furniture and fittings
7,000,557 GBP2024-12-31
6,818,147 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,311 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
152,346 GBP2024-12-31
149,904 GBP2023-12-31
Plant and equipment
2,582,913 GBP2024-12-31
2,082,694 GBP2023-12-31
Furniture and fittings
2,820,001 GBP2024-12-31
2,322,977 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,442 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
502,436 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
497,024 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,217 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
60,470 GBP2024-12-31
62,912 GBP2023-12-31
Plant and equipment
4,824,071 GBP2024-12-31
4,729,011 GBP2023-12-31
Furniture and fittings
4,180,556 GBP2024-12-31
4,495,170 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
40,840 GBP2024-12-31
85,810 GBP2023-12-31
Computers
107,894 GBP2024-12-31
103,837 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,769,091 GBP2024-12-31
14,032,315 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-57,690 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-63,001 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
19,116 GBP2024-12-31
55,538 GBP2023-12-31
Computers
66,229 GBP2024-12-31
58,934 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,640,605 GBP2024-12-31
4,670,047 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
4,536 GBP2024-01-01 ~ 2024-12-31
Computers
7,295 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,013,733 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-40,958 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,175 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
21,724 GBP2024-12-31
30,272 GBP2023-12-31
Computers
41,665 GBP2024-12-31
44,903 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
12,720 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
12,720 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
795 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
11,925 GBP2024-12-31
Other Investments Other Than Loans
19,333 GBP2024-12-31
19,333 GBP2023-12-31
Merchandise
227,114 GBP2024-12-31
220,683 GBP2023-12-31
Raw Materials
54,433 GBP2024-12-31
48,997 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
105,895 GBP2024-12-31
21,967 GBP2023-12-31
Other Debtors
Current
6,222 GBP2024-12-31
118,378 GBP2023-12-31
Prepayments/Accrued Income
Current
104,912 GBP2024-12-31
95,991 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
217,029 GBP2024-12-31
553,741 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,229,135 GBP2024-12-31
1,104,947 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,857,242 GBP2024-12-31
3,031,159 GBP2023-12-31
Other Taxation & Social Security Payable
Current
226,975 GBP2024-12-31
200,375 GBP2023-12-31
Other Creditors
Current
365,251 GBP2024-12-31
336,361 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,095,571 GBP2024-12-31
633,119 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,701,705 GBP2024-12-31
3,111,280 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
1,130,194 GBP2024-12-31
760,038 GBP2023-12-31
Non-current, Between two and five year
1,571,511 GBP2024-12-31
1,458,697 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,722,144 GBP2024-12-31
1,002,936 GBP2023-12-31
Between one and five year
6,139,874 GBP2024-12-31
3,989,629 GBP2023-12-31
More than five year
11,953,641 GBP2024-12-31
7,643,790 GBP2023-12-31
All periods
19,815,659 GBP2024-12-31
12,636,355 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
889,156 GBP2024-12-31
1,002,720 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-489,083 GBP2024-01-01 ~ 2024-12-31