Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
36,258,818 GBP2024-01-01 ~ 2024-12-31
36,267,670 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
11,907,517 GBP2024-01-01 ~ 2024-12-31
12,257,530 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
24,351,301 GBP2024-01-01 ~ 2024-12-31
24,010,140 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
22,866,115 GBP2024-01-01 ~ 2024-12-31
21,833,127 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,485,186 GBP2024-01-01 ~ 2024-12-31
2,177,013 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
141,246 GBP2024-01-01 ~ 2024-12-31
68,075 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
429 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,626,432 GBP2024-01-01 ~ 2024-12-31
2,244,659 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
450,951 GBP2024-01-01 ~ 2024-12-31
505,065 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,175,481 GBP2024-01-01 ~ 2024-12-31
1,739,594 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
650,015 GBP2024-12-31
807,145 GBP2023-12-31
Property, Plant & Equipment
2,662,131 GBP2024-12-31
1,956,740 GBP2023-12-31
Fixed Assets - Investments
8,750 GBP2024-12-31
8,750 GBP2023-12-31
Fixed Assets
3,320,896 GBP2024-12-31
2,772,635 GBP2023-12-31
Total Inventories
164,291 GBP2024-12-31
154,949 GBP2023-12-31
Debtors
499,286 GBP2024-12-31
418,217 GBP2023-12-31
Cash at bank and in hand
4,226,061 GBP2024-12-31
4,902,235 GBP2023-12-31
Current Assets
4,889,638 GBP2024-12-31
5,475,401 GBP2023-12-31
Creditors
Current
3,324,823 GBP2024-12-31
2,974,094 GBP2023-12-31
Net Current Assets/Liabilities
1,564,815 GBP2024-12-31
2,501,307 GBP2023-12-31
Total Assets Less Current Liabilities
4,885,711 GBP2024-12-31
5,273,942 GBP2023-12-31
Net Assets/Liabilities
4,530,923 GBP2024-12-31
5,071,455 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
4,530,823 GBP2024-12-31
5,071,355 GBP2023-12-31
5,579,251 GBP2022-12-31
Equity
4,530,923 GBP2024-12-31
5,071,455 GBP2023-12-31
5,579,351 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,716,013 GBP2024-01-01 ~ 2024-12-31
-2,247,490 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,716,013 GBP2024-01-01 ~ 2024-12-31
-2,247,490 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,175,481 GBP2024-01-01 ~ 2024-12-31
1,739,594 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,175,481 GBP2024-01-01 ~ 2024-12-31
1,739,594 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,930,174 GBP2024-01-01 ~ 2024-12-31
8,957,923 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
513,516 GBP2024-01-01 ~ 2024-12-31
500,895 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
165,503 GBP2024-01-01 ~ 2024-12-31
164,945 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,609,193 GBP2024-01-01 ~ 2024-12-31
9,623,763 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
7842024-01-01 ~ 2024-12-31
8132023-01-01 ~ 2023-12-31
Director Remuneration
28,783 GBP2024-01-01 ~ 2024-12-31
28,719 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
692,631 GBP2024-01-01 ~ 2024-12-31
758,875 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
298,650 GBP2024-01-01 ~ 2024-12-31
608,498 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
406,608 GBP2024-01-01 ~ 2024-12-31
527,944 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
3,181,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
150,000 GBP2023-12-31
Intangible Assets - Gross Cost
3,331,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,607,985 GBP2024-12-31
2,458,355 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
73,000 GBP2024-12-31
65,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,680,985 GBP2024-12-31
2,523,855 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
149,630 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
7,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
157,130 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
573,015 GBP2024-12-31
722,645 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
77,000 GBP2024-12-31
84,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,680,176 GBP2024-12-31
8,396,675 GBP2023-12-31
Motor vehicles
415,922 GBP2024-12-31
301,401 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,096,098 GBP2024-12-31
8,698,076 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,192,003 GBP2024-12-31
6,566,585 GBP2023-12-31
Motor vehicles
241,964 GBP2024-12-31
174,751 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,433,967 GBP2024-12-31
6,741,336 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
625,418 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
67,213 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
692,631 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,488,173 GBP2024-12-31
1,830,090 GBP2023-12-31
Motor vehicles
173,958 GBP2024-12-31
126,650 GBP2023-12-31
Merchandise
164,291 GBP2024-12-31
154,949 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
300,000 GBP2024-12-31
233,659 GBP2023-12-31
Other Debtors
Current
10,775 GBP2023-12-31
Prepayments/Accrued Income
Current
199,286 GBP2024-12-31
173,783 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
499,286 GBP2024-12-31
418,217 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,155,922 GBP2024-12-31
1,045,334 GBP2023-12-31
Corporation Tax Payable
Current
38,710 GBP2024-12-31
89,475 GBP2023-12-31
Other Taxation & Social Security Payable
Current
805,389 GBP2024-12-31
925,944 GBP2023-12-31
Accrued Liabilities
Current
1,324,802 GBP2024-12-31
913,341 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
256,803 GBP2024-12-31
307,578 GBP2023-12-31
Between one and five year
753,050 GBP2024-12-31
935,846 GBP2023-12-31
More than five year
354,000 GBP2024-12-31
459,564 GBP2023-12-31
All periods
1,363,853 GBP2024-12-31
1,702,988 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
354,788 GBP2024-12-31
202,487 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,175,481 GBP2024-01-01 ~ 2024-12-31