Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
52,098,148 GBP2023-01-01 ~ 2023-12-31
48,144,730 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,720,343 GBP2023-01-01 ~ 2023-12-31
16,986,080 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
33,377,805 GBP2023-01-01 ~ 2023-12-31
31,158,650 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
33,763,019 GBP2023-01-01 ~ 2023-12-31
31,878,596 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-385,214 GBP2023-01-01 ~ 2023-12-31
-719,946 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
300,573 GBP2023-01-01 ~ 2023-12-31
152,254 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-685,787 GBP2023-01-01 ~ 2023-12-31
-872,200 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-84,889 GBP2023-01-01 ~ 2023-12-31
-55,400 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-600,898 GBP2023-01-01 ~ 2023-12-31
-816,800 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5,933,381 GBP2023-12-31
6,375,143 GBP2022-12-31
Property, Plant & Equipment
3,221,066 GBP2023-12-31
4,363,575 GBP2022-12-31
Fixed Assets - Investments
12,500 GBP2023-12-31
12,500 GBP2022-12-31
Fixed Assets
9,166,947 GBP2023-12-31
10,751,218 GBP2022-12-31
Total Inventories
253,468 GBP2023-12-31
261,021 GBP2022-12-31
Debtors
355,373 GBP2023-12-31
755,478 GBP2022-12-31
Cash at bank and in hand
1,080,777 GBP2023-12-31
607,911 GBP2022-12-31
Current Assets
1,689,618 GBP2023-12-31
1,624,410 GBP2022-12-31
Creditors
Current
7,982,560 GBP2023-12-31
6,357,167 GBP2022-12-31
Net Current Assets/Liabilities
-6,292,942 GBP2023-12-31
-4,732,757 GBP2022-12-31
Total Assets Less Current Liabilities
2,874,005 GBP2023-12-31
6,018,461 GBP2022-12-31
Creditors
Non-current
-2,378,209 GBP2023-12-31
-4,355,548 GBP2022-12-31
Net Assets/Liabilities
109,081 GBP2023-12-31
1,166,815 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
108,981 GBP2023-12-31
1,166,715 GBP2022-12-31
2,413,808 GBP2021-12-31
Equity
109,081 GBP2023-12-31
1,166,815 GBP2022-12-31
2,413,908 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-456,836 GBP2023-01-01 ~ 2023-12-31
-430,293 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-456,836 GBP2023-01-01 ~ 2023-12-31
-430,293 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-600,898 GBP2023-01-01 ~ 2023-12-31
-816,800 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-600,898 GBP2023-01-01 ~ 2023-12-31
-816,800 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
14,181,622 GBP2023-01-01 ~ 2023-12-31
12,905,562 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
618,837 GBP2023-01-01 ~ 2023-12-31
592,543 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,593 GBP2023-01-01 ~ 2023-12-31
136,029 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
14,922,052 GBP2023-01-01 ~ 2023-12-31
13,634,134 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
12302023-01-01 ~ 2023-12-31
12072022-01-01 ~ 2022-12-31
Director Remuneration
112,740 GBP2023-01-01 ~ 2023-12-31
49,635 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,436,677 GBP2023-01-01 ~ 2023-12-31
1,337,866 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,800 GBP2023-01-01 ~ 2023-12-31
6,300 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
24,494 GBP2023-01-01 ~ 2023-12-31
-315,407 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-161,215 GBP2023-01-01 ~ 2023-12-31
-165,718 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
456,836 GBP2023-01-01 ~ 2023-12-31
430,293 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
9,097,449 GBP2023-12-31
9,072,937 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
210,000 GBP2023-12-31
210,000 GBP2022-12-31
Intangible Assets - Gross Cost
9,307,449 GBP2023-12-31
9,282,937 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,306,570 GBP2023-12-31
2,850,796 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
67,498 GBP2023-12-31
56,998 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,374,068 GBP2023-12-31
2,907,794 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
455,774 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
10,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
466,274 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
5,790,879 GBP2023-12-31
6,222,141 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
142,502 GBP2023-12-31
153,002 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,304,656 GBP2023-12-31
11,010,488 GBP2022-12-31
Motor vehicles
10,549 GBP2023-12-31
10,549 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,315,205 GBP2023-12-31
11,021,037 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,087,766 GBP2023-12-31
6,653,726 GBP2022-12-31
Motor vehicles
6,373 GBP2023-12-31
3,736 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,094,139 GBP2023-12-31
6,657,462 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,434,040 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,637 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,436,677 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,216,890 GBP2023-12-31
4,356,762 GBP2022-12-31
Motor vehicles
4,176 GBP2023-12-31
6,813 GBP2022-12-31
Merchandise
253,468 GBP2023-12-31
261,021 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
142,245 GBP2023-12-31
241,667 GBP2022-12-31
Other Debtors
Current
5,625 GBP2023-12-31
3,021 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
315,407 GBP2022-12-31
Prepayments
Current
207,503 GBP2023-12-31
195,383 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
355,373 GBP2023-12-31
755,478 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,881,700 GBP2023-12-31
1,992,797 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,799,810 GBP2023-12-31
1,575,884 GBP2022-12-31
Corporation Tax Payable
Current
24,494 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,330,050 GBP2023-12-31
1,016,620 GBP2022-12-31
Other Creditors
Current
269,031 GBP2023-12-31
25,175 GBP2022-12-31
Accrued Liabilities
Current
1,677,475 GBP2023-12-31
1,746,691 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,378,209 GBP2023-12-31
4,355,548 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,881,700 GBP2023-12-31
1,992,797 GBP2022-12-31
Non-current, Between one and two years
1,437,192 GBP2023-12-31
1,992,796 GBP2022-12-31
Non-current, Between two and five year
941,017 GBP2023-12-31
2,362,752 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,066,956 GBP2023-12-31
1,066,956 GBP2022-12-31
Between one and five year
4,267,824 GBP2023-12-31
4,267,824 GBP2022-12-31
More than five year
8,684,744 GBP2023-12-31
9,766,519 GBP2022-12-31
All periods
14,019,524 GBP2023-12-31
15,101,299 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
386,715 GBP2023-12-31
496,098 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
Class 2 ordinary share
25 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-600,898 GBP2023-01-01 ~ 2023-12-31