Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
55,632,420 GBP2023-01-01 ~ 2023-12-31
50,613,887 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-19,825,063 GBP2023-01-01 ~ 2023-12-31
-18,184,821 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
35,807,357 GBP2023-01-01 ~ 2023-12-31
32,429,066 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-33,910,950 GBP2023-01-01 ~ 2023-12-31
-31,228,648 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,896,407 GBP2023-01-01 ~ 2023-12-31
1,200,418 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,986 GBP2023-01-01 ~ 2023-12-31
9,857 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-23,950 GBP2023-01-01 ~ 2023-12-31
-50,593 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,887,443 GBP2023-01-01 ~ 2023-12-31
1,159,682 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,336,727 GBP2023-01-01 ~ 2023-12-31
963,897 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,336,727 GBP2023-01-01 ~ 2023-12-31
963,897 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,352,771 GBP2023-12-31
4,710,299 GBP2022-12-31
Property, Plant & Equipment
4,966,949 GBP2023-12-31
5,666,111 GBP2022-12-31
Fixed Assets - Investments
16,250 GBP2023-12-31
16,250 GBP2022-12-31
Fixed Assets
9,335,970 GBP2023-12-31
10,392,660 GBP2022-12-31
Total Inventories
324,011 GBP2023-12-31
290,115 GBP2022-12-31
Debtors
544,961 GBP2023-12-31
894,477 GBP2022-12-31
Cash at bank and in hand
5,605,725 GBP2023-12-31
3,013,548 GBP2022-12-31
Current Assets
6,474,697 GBP2023-12-31
4,198,140 GBP2022-12-31
Creditors
Current
5,572,965 GBP2023-12-31
4,712,313 GBP2022-12-31
Net Current Assets/Liabilities
901,732 GBP2023-12-31
-514,173 GBP2022-12-31
Total Assets Less Current Liabilities
10,237,702 GBP2023-12-31
9,878,487 GBP2022-12-31
Creditors
Non-current
-614,670 GBP2023-12-31
-956,878 GBP2022-12-31
Net Assets/Liabilities
8,813,410 GBP2023-12-31
8,031,431 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
8,813,409 GBP2023-12-31
8,031,430 GBP2022-12-31
7,252,533 GBP2021-12-31
Equity
8,813,410 GBP2023-12-31
8,031,431 GBP2022-12-31
7,252,534 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-554,748 GBP2023-01-01 ~ 2023-12-31
-185,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-554,748 GBP2023-01-01 ~ 2023-12-31
-185,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,336,727 GBP2023-01-01 ~ 2023-12-31
963,897 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
13,888,407 GBP2023-01-01 ~ 2023-12-31
13,031,235 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
554,405 GBP2023-01-01 ~ 2023-12-31
540,250 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
258,075 GBP2023-01-01 ~ 2023-12-31
183,886 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
14,700,887 GBP2023-01-01 ~ 2023-12-31
13,755,371 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
14782023-01-01 ~ 2023-12-31
14602022-01-01 ~ 2022-12-31
Director Remuneration
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,405,698 GBP2023-01-01 ~ 2023-12-31
1,259,332 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,000 GBP2023-01-01 ~ 2023-12-31
7,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
631,272 GBP2023-01-01 ~ 2023-12-31
1,480 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
471,861 GBP2023-01-01 ~ 2023-12-31
220,340 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
6,430,344 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,077,573 GBP2023-12-31
1,720,045 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
357,528 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,352,771 GBP2023-12-31
4,710,299 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,139,965 GBP2023-12-31
9,967,142 GBP2022-12-31
Furniture and fittings
3,464,465 GBP2023-12-31
2,932,281 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,017,335 GBP2023-12-31
5,071,371 GBP2022-12-31
Furniture and fittings
2,726,066 GBP2023-12-31
2,283,690 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
945,964 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
442,376 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
4,122,630 GBP2023-12-31
4,895,771 GBP2022-12-31
Furniture and fittings
738,399 GBP2023-12-31
648,591 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
62,003 GBP2023-12-31
62,003 GBP2022-12-31
Computers
18,995 GBP2023-12-31
17,466 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,801,738 GBP2023-12-31
13,095,202 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
43,755 GBP2023-12-31
32,665 GBP2022-12-31
Computers
17,453 GBP2023-12-31
17,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,834,789 GBP2023-12-31
7,429,091 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
11,090 GBP2023-01-01 ~ 2023-12-31
Computers
453 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,405,698 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
18,248 GBP2023-12-31
29,338 GBP2022-12-31
Computers
1,542 GBP2023-12-31
466 GBP2022-12-31
Merchandise
220,311 GBP2023-12-31
206,915 GBP2022-12-31
Raw Materials
66,500 GBP2023-12-31
59,018 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
338 GBP2022-12-31
Other Debtors
Current
147,193 GBP2023-12-31
226,590 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
141,200 GBP2022-12-31
Prepayments
Current
195,645 GBP2023-12-31
413,670 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
342,838 GBP2023-12-31
894,477 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
327,275 GBP2023-12-31
511,539 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,309,888 GBP2023-12-31
2,263,661 GBP2022-12-31
Corporation Tax Payable
Current
483,009 GBP2023-12-31
Other Taxation & Social Security Payable
Current
194,391 GBP2023-12-31
132,093 GBP2022-12-31
Other Creditors
Current
664,421 GBP2023-12-31
265,385 GBP2022-12-31
Accrued Liabilities
Current
471,223 GBP2023-12-31
851,157 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
614,670 GBP2023-12-31
956,878 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
327,275 GBP2023-12-31
511,539 GBP2022-12-31
Non-current, Between one and two years
327,275 GBP2023-12-31
327,275 GBP2022-12-31
Non-current, Between two and five year
287,395 GBP2023-12-31
629,603 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,261,673 GBP2023-12-31
1,260,011 GBP2022-12-31
Between one and five year
4,822,634 GBP2023-12-31
4,888,622 GBP2022-12-31
More than five year
10,556,099 GBP2023-12-31
11,634,286 GBP2022-12-31
All periods
16,640,406 GBP2023-12-31
17,782,919 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
809,622 GBP2023-12-31
890,178 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,336,727 GBP2023-01-01 ~ 2023-12-31