Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
5,818,851 GBP2024-01-01 ~ 2024-12-31
5,617,136 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
3,445,575 GBP2024-01-01 ~ 2024-12-31
3,242,145 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,373,276 GBP2024-01-01 ~ 2024-12-31
2,374,991 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,629,961 GBP2024-01-01 ~ 2024-12-31
1,680,943 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
743,315 GBP2024-01-01 ~ 2024-12-31
694,048 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
124,000 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
902,536 GBP2024-01-01 ~ 2024-12-31
698,668 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-35,221 GBP2024-01-01 ~ 2024-12-31
-4,620 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-35,221 GBP2024-01-01 ~ 2024-12-31
-4,620 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-35,221 GBP2024-01-01 ~ 2024-12-31
-4,620 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
5,831,977 GBP2024-12-31
5,866,512 GBP2023-12-31
Property, Plant & Equipment
12,808,807 GBP2024-12-31
12,948,340 GBP2023-12-31
Fixed Assets
18,640,784 GBP2024-12-31
18,814,852 GBP2023-12-31
Total Inventories
58,982 GBP2024-12-31
78,748 GBP2023-12-31
Debtors
9,975,123 GBP2024-12-31
9,857,606 GBP2023-12-31
Cash at bank and in hand
6,566 GBP2024-12-31
4,276 GBP2023-12-31
Current Assets
10,040,671 GBP2024-12-31
9,940,630 GBP2023-12-31
Creditors
Current
2,509,200 GBP2024-12-31
2,584,147 GBP2023-12-31
Net Current Assets/Liabilities
7,531,471 GBP2024-12-31
7,356,483 GBP2023-12-31
Total Assets Less Current Liabilities
26,172,255 GBP2024-12-31
26,171,335 GBP2023-12-31
Creditors
Non-current
19,760,118 GBP2024-12-31
19,723,977 GBP2023-12-31
Net Assets/Liabilities
6,412,137 GBP2024-12-31
6,447,358 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
6,412,136 GBP2024-12-31
6,447,357 GBP2023-12-31
6,451,977 GBP2022-12-31
Equity
6,412,137 GBP2024-12-31
6,447,358 GBP2023-12-31
6,451,978 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-35,221 GBP2024-01-01 ~ 2024-12-31
-4,620 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,848,003 GBP2024-01-01 ~ 2024-12-31
1,741,541 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
125,141 GBP2024-01-01 ~ 2024-12-31
115,754 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,518 GBP2024-01-01 ~ 2024-12-31
26,659 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,001,662 GBP2024-01-01 ~ 2024-12-31
1,883,954 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1282024-01-01 ~ 2024-12-31
1262023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
165,632 GBP2024-01-01 ~ 2024-12-31
213,725 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-8,805 GBP2024-01-01 ~ 2024-12-31
-1,155 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
6,043,500 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,094 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-274 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-6,368 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
13,000,000 GBP2024-12-31
Improvements to leasehold property
998,322 GBP2024-12-31
Plant and equipment
325,018 GBP2024-12-31
Furniture and fittings
559,955 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
14,883,295 GBP2024-12-31
13,000,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
420,714 GBP2024-12-31
352,143 GBP2023-12-31
Improvements to leasehold property
904,854 GBP2024-12-31
802,105 GBP2023-12-31
Plant and equipment
253,261 GBP2024-12-31
229,907 GBP2023-12-31
Furniture and fittings
495,659 GBP2024-12-31
445,072 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,074,488 GBP2024-12-31
1,829,227 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
68,571 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
102,749 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
29,123 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
50,815 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
251,258 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,769 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-228 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,997 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
12,579,286 GBP2024-12-31
Improvements to leasehold property
93,468 GBP2024-12-31
132,321 GBP2023-12-31
Plant and equipment
71,757 GBP2024-12-31
93,620 GBP2023-12-31
Furniture and fittings
64,296 GBP2024-12-31
74,542 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
85,275 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
22,740 GBP2024-12-31
5,685 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
17,055 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
85,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
62,535 GBP2024-12-31
Under hire purchased contracts or finance leases
12,641,821 GBP2024-12-31
12,727,447 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
79,590 GBP2023-12-31
Merchandise
58,982 GBP2024-12-31
78,748 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
73,694 GBP2024-12-31
64,354 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,343,556 GBP2024-12-31
9,343,556 GBP2023-12-31
Other Debtors
Current
510,892 GBP2024-12-31
406,593 GBP2023-12-31
Prepayments
Current
46,981 GBP2024-12-31
43,103 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,975,123 GBP2024-12-31
Amounts falling due within one year, Current
9,857,606 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
75,653 GBP2024-12-31
40,552 GBP2023-12-31
Other Remaining Borrowings
Current
58,460 GBP2024-12-31
54,412 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
12,239 GBP2024-12-31
10,938 GBP2023-12-31
Trade Creditors/Trade Payables
Current
413,740 GBP2024-12-31
547,385 GBP2023-12-31
Other Taxation & Social Security Payable
Current
91,469 GBP2024-12-31
85,898 GBP2023-12-31
Other Creditors
Current
1,014,249 GBP2024-12-31
1,029,352 GBP2023-12-31
Accrued Liabilities
Current
731,425 GBP2024-12-31
712,088 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
5,920,000 GBP2024-12-31
5,920,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
41,370 GBP2024-12-31
99,830 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,798,748 GBP2024-12-31
13,704,147 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
134,113 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
5,920,000 GBP2024-12-31
5,920,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
70,957 GBP2024-12-31
81,895 GBP2023-12-31
Bank Overdrafts
Secured
75,653 GBP2024-12-31
40,552 GBP2023-12-31
Bank Borrowings
Secured
5,920,000 GBP2024-12-31
5,920,000 GBP2023-12-31
Total Borrowings
Secured
19,906,470 GBP2024-12-31
19,829,879 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-35,221 GBP2024-01-01 ~ 2024-12-31