Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,878,600 GBP2024-01-01 ~ 2024-12-31
14,846,005 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,699,030 GBP2024-01-01 ~ 2024-12-31
8,833,168 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,179,570 GBP2024-01-01 ~ 2024-12-31
6,012,837 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,108,185 GBP2024-01-01 ~ 2024-12-31
5,609,638 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
79,238 GBP2024-01-01 ~ 2024-12-31
405,467 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,408 GBP2024-01-01 ~ 2024-12-31
10,066 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
74,587 GBP2024-01-01 ~ 2024-12-31
76,622 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
26,059 GBP2024-01-01 ~ 2024-12-31
338,911 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,653 GBP2024-01-01 ~ 2024-12-31
154,867 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
24,406 GBP2024-01-01 ~ 2024-12-31
184,044 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
24,406 GBP2024-01-01 ~ 2024-12-31
184,044 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,605 GBP2024-12-31
10,740 GBP2023-12-31
Property, Plant & Equipment
839,088 GBP2024-12-31
1,272,443 GBP2023-12-31
Fixed Assets - Investments
3,750 GBP2024-12-31
3,750 GBP2023-12-31
Fixed Assets
844,443 GBP2024-12-31
1,286,933 GBP2023-12-31
Total Inventories
68,560 GBP2024-12-31
61,273 GBP2023-12-31
Debtors
152,469 GBP2024-12-31
279,658 GBP2023-12-31
Cash at bank and in hand
1,479,732 GBP2024-12-31
1,368,828 GBP2023-12-31
Current Assets
1,700,761 GBP2024-12-31
1,709,759 GBP2023-12-31
Creditors
Current
1,780,785 GBP2024-12-31
1,689,196 GBP2023-12-31
Net Current Assets/Liabilities
-80,024 GBP2024-12-31
20,563 GBP2023-12-31
Total Assets Less Current Liabilities
764,419 GBP2024-12-31
1,307,496 GBP2023-12-31
Creditors
Non-current
-502,066 GBP2024-12-31
-915,436 GBP2023-12-31
Net Assets/Liabilities
201,719 GBP2024-12-31
241,771 GBP2023-12-31
Equity
Called up share capital
22,500 GBP2024-12-31
22,500 GBP2023-12-31
22,500 GBP2022-12-31
Capital redemption reserve
7,500 GBP2024-12-31
7,500 GBP2023-12-31
7,500 GBP2022-12-31
Retained earnings (accumulated losses)
171,719 GBP2024-12-31
211,771 GBP2023-12-31
87,778 GBP2022-12-31
Equity
201,719 GBP2024-12-31
241,771 GBP2023-12-31
117,778 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-64,458 GBP2024-01-01 ~ 2024-12-31
-60,051 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-64,458 GBP2024-01-01 ~ 2024-12-31
-60,051 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
24,406 GBP2024-01-01 ~ 2024-12-31
184,044 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,979,373 GBP2024-01-01 ~ 2024-12-31
3,909,518 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
155,191 GBP2024-01-01 ~ 2024-12-31
142,082 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,511 GBP2024-01-01 ~ 2024-12-31
64,149 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,225,075 GBP2024-01-01 ~ 2024-12-31
4,115,749 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3462024-01-01 ~ 2024-12-31
3642023-01-01 ~ 2023-12-31
Director Remuneration
12,571 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
443,520 GBP2024-01-01 ~ 2024-12-31
400,297 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,779 GBP2024-01-01 ~ 2024-12-31
7,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
87,233 GBP2024-01-01 ~ 2024-12-31
152,480 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
6,515 GBP2024-01-01 ~ 2024-12-31
84,728 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
59,801 GBP2024-12-31
59,801 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
124,434 GBP2024-12-31
123,313 GBP2023-12-31
Intangible Assets - Gross Cost
184,235 GBP2024-12-31
183,114 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
59,801 GBP2024-12-31
59,801 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
122,829 GBP2024-12-31
112,573 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
182,630 GBP2024-12-31
172,374 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
10,256 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
10,256 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,605 GBP2024-12-31
10,740 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,738,583 GBP2024-12-31
2,733,327 GBP2023-12-31
Plant and equipment
1,792,048 GBP2024-12-31
1,694,489 GBP2023-12-31
Furniture and fittings
190,517 GBP2024-12-31
190,517 GBP2023-12-31
Computers
70,318 GBP2024-12-31
76,955 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,791,466 GBP2024-12-31
4,695,288 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-76,397 GBP2024-01-01 ~ 2024-12-31
Computers
-1,270 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-77,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
109,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,268,654 GBP2024-12-31
1,642,621 GBP2023-12-31
Plant and equipment
1,433,267 GBP2024-12-31
1,520,753 GBP2023-12-31
Furniture and fittings
190,028 GBP2024-12-31
190,517 GBP2023-12-31
Computers
60,429 GBP2024-12-31
68,954 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,952,378 GBP2024-12-31
3,422,845 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
270,886 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
166,939 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
113 GBP2024-01-01 ~ 2024-12-31
Computers
5,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
443,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,184 GBP2024-01-01 ~ 2024-12-31
Computers
-3,934 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
469,929 GBP2024-12-31
1,090,706 GBP2023-12-31
Plant and equipment
358,781 GBP2024-12-31
173,736 GBP2023-12-31
Furniture and fittings
489 GBP2024-12-31
Computers
9,889 GBP2024-12-31
8,001 GBP2023-12-31
Merchandise
68,560 GBP2024-12-31
61,273 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
24,383 GBP2024-12-31
12,452 GBP2023-12-31
Other Debtors
Current
177,634 GBP2023-12-31
Prepayments/Accrued Income
Current
128,086 GBP2024-12-31
89,572 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
152,469 GBP2024-12-31
279,658 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
412,657 GBP2024-12-31
412,657 GBP2023-12-31
Trade Creditors/Trade Payables
Current
485,344 GBP2024-12-31
407,000 GBP2023-12-31
Corporation Tax Payable
Current
87,140 GBP2024-12-31
73,847 GBP2023-12-31
Other Taxation & Social Security Payable
Current
38,880 GBP2024-12-31
50,349 GBP2023-12-31
Other Creditors
Current
127,139 GBP2024-12-31
142,822 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
197,635 GBP2024-12-31
142,477 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
502,066 GBP2024-12-31
915,436 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
412,657 GBP2024-12-31
412,657 GBP2023-12-31
Non-current, Between two and five year
502,066 GBP2024-12-31
Between two and five year, Non-current
915,436 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,634 GBP2024-12-31
150,289 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
24,406 GBP2024-01-01 ~ 2024-12-31