Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
6,348,390 GBP2024-01-01 ~ 2024-12-31
5,970,525 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
596,701 GBP2024-01-01 ~ 2024-12-31
559,611 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,751,689 GBP2024-01-01 ~ 2024-12-31
5,410,914 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,908,453 GBP2024-01-01 ~ 2024-12-31
4,849,595 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
843,236 GBP2024-01-01 ~ 2024-12-31
561,319 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
366,092 GBP2024-01-01 ~ 2024-12-31
343,781 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,345,217 GBP2024-01-01 ~ 2024-12-31
217,538 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
850,501 GBP2024-01-01 ~ 2024-12-31
138,590 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,494,716 GBP2024-01-01 ~ 2024-12-31
78,948 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,494,716 GBP2024-01-01 ~ 2024-12-31
78,948 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
8,100,000 GBP2024-12-31
5,261,031 GBP2023-12-31
Fixed Assets
8,100,000 GBP2024-12-31
5,261,031 GBP2023-12-31
Total Inventories
35,000 GBP2024-12-31
35,000 GBP2023-12-31
Debtors
1,328,632 GBP2024-12-31
2,457,262 GBP2023-12-31
Cash at bank and in hand
87,933 GBP2024-12-31
20,985 GBP2023-12-31
Current Assets
1,451,565 GBP2024-12-31
2,513,247 GBP2023-12-31
Creditors
Current
1,059,633 GBP2024-12-31
1,173,817 GBP2023-12-31
Net Current Assets/Liabilities
391,932 GBP2024-12-31
1,339,430 GBP2023-12-31
Total Assets Less Current Liabilities
8,491,932 GBP2024-12-31
6,600,461 GBP2023-12-31
Creditors
Non-current
-4,109,564 GBP2024-12-31
-4,536,847 GBP2023-12-31
Net Assets/Liabilities
3,254,673 GBP2024-12-31
1,659,957 GBP2023-12-31
Equity
Called up share capital
3 GBP2024-12-31
3 GBP2023-12-31
3 GBP2022-12-31
Share premium
25,000 GBP2024-12-31
25,000 GBP2023-12-31
25,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,078,615 GBP2024-12-31
1,634,954 GBP2023-12-31
1,556,006 GBP2022-12-31
Equity
3,254,673 GBP2024-12-31
1,659,957 GBP2023-12-31
1,581,009 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
343,661 GBP2024-01-01 ~ 2024-12-31
78,948 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-900,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-900,000 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-71,082 GBP2024-12-31
-67,580 GBP2023-12-31
-131,414 GBP2022-12-31
Wages/Salaries
4,128,808 GBP2024-01-01 ~ 2024-12-31
4,008,229 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,624 GBP2024-01-01 ~ 2024-12-31
142,345 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,198,432 GBP2024-01-01 ~ 2024-12-31
4,150,574 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1482024-01-01 ~ 2024-12-31
1512023-01-01 ~ 2023-12-31
Director Remuneration
416,770 GBP2024-01-01 ~ 2024-12-31
383,291 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
96,480 GBP2024-01-01 ~ 2024-12-31
96,480 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
5,000 GBP2024-01-01 ~ 2024-12-31
5,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
126,463 GBP2024-01-01 ~ 2024-12-31
82,071 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
836,304 GBP2024-01-01 ~ 2024-12-31
54,385 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
330,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
330,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,002,683 GBP2024-12-31
947,489 GBP2023-12-31
Furniture and fittings
1,587,245 GBP2024-12-31
1,575,063 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,647,019 GBP2024-12-31
6,711,570 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
2,868,073 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
280,074 GBP2024-12-31
263,202 GBP2023-12-31
Furniture and fittings
634,949 GBP2024-12-31
593,789 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,547,019 GBP2024-12-31
1,450,539 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,872 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
41,160 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
96,480 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
722,609 GBP2024-12-31
684,287 GBP2023-12-31
Furniture and fittings
952,296 GBP2024-12-31
981,274 GBP2023-12-31
Land and buildings, Long leasehold
3,595,470 GBP2023-12-31
Merchandise
35,000 GBP2024-12-31
35,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
241,203 GBP2024-12-31
365,518 GBP2023-12-31
Other Debtors
Current
211,113 GBP2024-12-31
1,198,428 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
296,258 GBP2024-12-31
296,258 GBP2023-12-31
Prepayments/Accrued Income
Current
11,371 GBP2024-12-31
28,371 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,178,632 GBP2024-12-31
2,307,262 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
501,078 GBP2024-12-31
497,576 GBP2023-12-31
Trade Creditors/Trade Payables
Current
91,843 GBP2024-12-31
89,956 GBP2023-12-31
Corporation Tax Payable
Current
209,473 GBP2024-12-31
175,138 GBP2023-12-31
Other Taxation & Social Security Payable
Current
101,555 GBP2024-12-31
293,713 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
155,684 GBP2024-12-31
117,434 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,109,564 GBP2024-12-31
4,536,847 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
429,996 GBP2024-12-31
429,996 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
501,078 GBP2024-12-31
497,576 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
1,574,010 GBP2024-12-31
1,574,010 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,542 GBP2023-12-31
Between one and five year
35,542 GBP2023-12-31
All periods
71,084 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,127,695 GBP2024-12-31
403,657 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2024-12-31