Cost of Sales
-13,066,492 GBP2024-01-01 ~ 2024-12-31
-9,748,485 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-15,855,003 GBP2024-01-01 ~ 2024-12-31
-15,100,418 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,466 GBP2024-01-01 ~ 2024-12-31
1,434 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
980,241 GBP2024-01-01 ~ 2024-12-31
185,743 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,975,144 GBP2024-01-01 ~ 2024-12-31
-1,975,144 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,955,385 GBP2024-01-01 ~ 2024-12-31
185,743 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,277,699 GBP2024-12-31
3,885,128 GBP2023-12-31
Debtors
7,294,374 GBP2024-12-31
7,391,576 GBP2023-12-31
Cash at bank and in hand
3,469,286 GBP2024-12-31
3,217,789 GBP2023-12-31
Current Assets
13,043,834 GBP2024-12-31
12,635,928 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,717,165 GBP2024-12-31
-9,584,936 GBP2023-12-31
Net Current Assets/Liabilities
6,326,669 GBP2024-12-31
3,050,992 GBP2023-12-31
Total Assets Less Current Liabilities
9,604,368 GBP2024-12-31
6,936,120 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-792,654 GBP2024-12-31
Net Assets/Liabilities
8,710,460 GBP2024-12-31
5,755,075 GBP2023-12-31
Equity
Called up share capital
25,650,000 GBP2024-12-31
25,650,000 GBP2023-12-31
25,650,000 GBP2022-12-31
Retained earnings (accumulated losses)
-16,939,540 GBP2024-12-31
-19,894,925 GBP2023-12-31
-20,080,668 GBP2022-12-31
Equity
8,710,460 GBP2024-12-31
5,755,075 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,955,385 GBP2024-01-01 ~ 2024-12-31
185,743 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,913 GBP2024-01-01 ~ 2024-12-31
37,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1852024-01-01 ~ 2024-12-31
1722023-01-01 ~ 2023-12-31
Wages/Salaries
5,258,684 GBP2024-01-01 ~ 2024-12-31
4,485,853 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,580 GBP2024-01-01 ~ 2024-12-31
89,169 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,860,467 GBP2024-01-01 ~ 2024-12-31
4,932,373 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
118,000 GBP2024-01-01 ~ 2024-12-31
107,390 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,975,144 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
6,695,778 GBP2024-12-31
6,382,181 GBP2023-12-31
Furniture and fittings
962,331 GBP2024-12-31
937,764 GBP2023-12-31
Computers
431,324 GBP2024-12-31
408,815 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,466,397 GBP2024-12-31
11,072,085 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-4,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-4,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
4,535,334 GBP2024-12-31
3,832,367 GBP2023-12-31
Furniture and fittings
520,953 GBP2024-12-31
415,936 GBP2023-12-31
Computers
295,519 GBP2024-12-31
192,510 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,188,698 GBP2024-12-31
7,186,957 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
702,967 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
105,017 GBP2024-01-01 ~ 2024-12-31
Computers
107,741 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,006,473 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-4,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,160,444 GBP2024-12-31
2,549,814 GBP2023-12-31
Furniture and fittings
441,378 GBP2024-12-31
521,828 GBP2023-12-31
Computers
135,805 GBP2024-12-31
216,305 GBP2023-12-31
Finished Goods/Goods for Resale
2,280,174 GBP2024-12-31
2,026,563 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,043,568 GBP2024-12-31
5,633,042 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,502,713 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
76,352 GBP2024-12-31
172,081 GBP2023-12-31
Prepayments/Accrued Income
Current
1,531,024 GBP2024-12-31
1,411,807 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
1,975,144 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Non-current
165,573 GBP2024-12-31
174,646 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
3,050,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,202,887 GBP2024-12-31
4,289,403 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,220,812 GBP2024-12-31
1,048,078 GBP2023-12-31
Other Creditors
Current
76,812 GBP2024-12-31
72,122 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,216,654 GBP2024-12-31
1,125,333 GBP2023-12-31
Creditors
Current
6,717,165 GBP2024-12-31
9,584,936 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
3,050,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,650,000 shares2024-12-31
25,650,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,002,498 GBP2024-12-31
5,779,603 GBP2023-12-31
Between two and five year
18,451,155 GBP2024-12-31
17,792,739 GBP2023-12-31
More than five year
3,758,438 GBP2024-12-31
5,780,932 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
28,212,091 GBP2024-12-31
29,353,274 GBP2023-12-31