Turnover/Revenue
27,818,586 GBP2024-01-01 ~ 2024-12-31
25,866,836 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,676,246 GBP2024-01-01 ~ 2024-12-31
-16,135,478 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,142,340 GBP2024-01-01 ~ 2024-12-31
9,731,358 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-10,428,163 GBP2024-01-01 ~ 2024-12-31
-9,550,066 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,138 GBP2024-01-01 ~ 2024-12-31
14,377 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-362,730 GBP2024-01-01 ~ 2024-12-31
168,695 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-488,090 GBP2024-01-01 ~ 2024-12-31
98,519 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-488,090 GBP2024-01-01 ~ 2024-12-31
98,519 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
729,643 GBP2024-12-31
455,340 GBP2023-12-31
Property, Plant & Equipment
2,821,290 GBP2024-12-31
1,968,441 GBP2023-12-31
Fixed Assets
3,558,433 GBP2024-12-31
2,430,031 GBP2023-12-31
Total Inventories
129,747 GBP2024-12-31
117,066 GBP2023-12-31
Debtors
Current
176,721 GBP2024-12-31
53,280 GBP2023-12-31
Cash at bank and in hand
1,831,390 GBP2024-12-31
1,890,430 GBP2023-12-31
Current Assets
2,137,858 GBP2024-12-31
2,060,776 GBP2023-12-31
Net Current Assets/Liabilities
-1,210,875 GBP2024-12-31
-364,783 GBP2023-12-31
Total Assets Less Current Liabilities
2,347,558 GBP2024-12-31
2,065,248 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,694,606 GBP2024-12-31
-834,566 GBP2023-12-31
Net Assets/Liabilities
349,820 GBP2024-12-31
1,052,910 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
349,819 GBP2024-12-31
1,052,909 GBP2023-12-31
1,114,390 GBP2022-12-31
Equity
349,820 GBP2024-12-31
1,052,910 GBP2023-12-31
1,114,391 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-488,090 GBP2024-01-01 ~ 2024-12-31
98,519 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-215,000 GBP2024-01-01 ~ 2024-12-31
-160,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-215,000 GBP2024-01-01 ~ 2024-12-31
-160,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
568,078 GBP2024-01-01 ~ 2024-12-31
477,611 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,472,706 GBP2024-01-01 ~ 2024-12-31
7,376,397 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
287,741 GBP2024-01-01 ~ 2024-12-31
225,537 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,866,001 GBP2024-01-01 ~ 2024-12-31
7,695,280 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
222024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Average Number of Employees
7282024-01-01 ~ 2024-12-31
6752023-01-01 ~ 2023-12-31
Director Remuneration
12,570 GBP2024-01-01 ~ 2024-12-31
13,367 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
2,875 GBP2024-01-01 ~ 2024-12-31
2,650 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
125,360 GBP2024-01-01 ~ 2024-12-31
70,176 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-90,683 GBP2024-01-01 ~ 2024-12-31
42,174 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
586,966 GBP2024-12-31
387,802 GBP2023-12-31
Deferred Tax Liabilities
586,966 GBP2024-12-31
387,802 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
937,692 GBP2024-12-31
656,222 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
180,000 GBP2024-12-31
150,000 GBP2023-12-31
Other
71,987 GBP2024-12-31
53,136 GBP2023-12-31
Intangible Assets - Gross Cost
1,189,679 GBP2024-12-31
859,358 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
382,117 GBP2024-12-31
338,751 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
55,109 GBP2024-12-31
45,884 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
460,036 GBP2024-12-31
404,018 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
43,366 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
9,225 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
56,018 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
555,575 GBP2024-12-31
317,471 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
124,891 GBP2024-12-31
104,116 GBP2023-12-31
Other
49,177 GBP2024-12-31
33,753 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,006,124 GBP2024-12-31
5,853,513 GBP2023-12-31
Office equipment
3,850 GBP2024-12-31
3,850 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,009,974 GBP2024-12-31
5,857,363 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-280,210 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-280,210 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,184,834 GBP2024-12-31
3,885,072 GBP2023-12-31
Office equipment
3,850 GBP2024-12-31
3,850 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,188,684 GBP2024-12-31
3,888,922 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
568,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
568,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-268,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-268,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,821,290 GBP2024-12-31
1,968,441 GBP2023-12-31
Other types of inventories not specified separately
129,747 GBP2024-12-31
117,066 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
1,652 GBP2024-12-31
Other Debtors
Amounts falling due within one year, Current
3,400 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
176,721 GBP2024-12-31
53,280 GBP2023-12-31
Cash and Cash Equivalents
1,831,390 GBP2024-12-31
1,890,430 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,694,606 GBP2024-12-31
834,566 GBP2023-12-31
Bank Borrowings
Non-current
1,694,606 GBP2024-12-31
834,566 GBP2023-12-31
Current
512,118 GBP2024-12-31
377,843 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,132 GBP2024-12-31
177,772 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
695,724 GBP2024-12-31
695,724 GBP2023-12-31
Between two and five year
2,782,896 GBP2024-12-31
2,782,896 GBP2023-12-31
More than five year
5,406,731 GBP2024-12-31
6,104,361 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,885,351 GBP2024-12-31
9,582,981 GBP2023-12-31
Dividend per share (interim)
215,000.002024-01-01 ~ 2024-12-31
160,000.002023-01-01 ~ 2023-12-31