Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
50,969,931 GBP2024-01-01 ~ 2024-12-31
52,098,148 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,503,626 GBP2024-01-01 ~ 2024-12-31
18,720,343 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
33,466,305 GBP2024-01-01 ~ 2024-12-31
33,377,805 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
34,881,796 GBP2024-01-01 ~ 2024-12-31
33,763,019 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,415,491 GBP2024-01-01 ~ 2024-12-31
-385,214 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
225,120 GBP2024-01-01 ~ 2024-12-31
300,573 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,640,611 GBP2024-01-01 ~ 2024-12-31
-685,787 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-403,485 GBP2024-01-01 ~ 2024-12-31
-84,889 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,237,126 GBP2024-01-01 ~ 2024-12-31
-600,898 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
5,468,577 GBP2024-12-31
5,933,381 GBP2023-12-31
Property, Plant & Equipment
2,024,001 GBP2024-12-31
3,221,066 GBP2023-12-31
Fixed Assets - Investments
12,500 GBP2024-12-31
12,500 GBP2023-12-31
Fixed Assets
7,505,078 GBP2024-12-31
9,166,947 GBP2023-12-31
Total Inventories
282,030 GBP2024-12-31
253,468 GBP2023-12-31
Debtors
1,055,531 GBP2024-12-31
355,373 GBP2023-12-31
Cash at bank and in hand
574,225 GBP2024-12-31
1,080,777 GBP2023-12-31
Current Assets
1,911,786 GBP2024-12-31
1,689,618 GBP2023-12-31
Creditors
Current
9,776,030 GBP2024-12-31
7,982,560 GBP2023-12-31
Net Current Assets/Liabilities
-7,864,244 GBP2024-12-31
-6,292,942 GBP2023-12-31
Total Assets Less Current Liabilities
-359,166 GBP2024-12-31
2,874,005 GBP2023-12-31
Creditors
Non-current
-768,879 GBP2024-12-31
-2,378,209 GBP2023-12-31
Net Assets/Liabilities
-1,128,045 GBP2024-12-31
109,081 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-1,128,145 GBP2024-12-31
108,981 GBP2023-12-31
1,166,715 GBP2022-12-31
Equity
-1,128,045 GBP2024-12-31
109,081 GBP2023-12-31
1,166,815 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-456,836 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-456,836 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,237,126 GBP2024-01-01 ~ 2024-12-31
-600,898 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,237,126 GBP2024-01-01 ~ 2024-12-31
-600,898 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
14,954,503 GBP2024-01-01 ~ 2024-12-31
14,181,622 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
778,412 GBP2024-01-01 ~ 2024-12-31
618,837 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
169,329 GBP2024-01-01 ~ 2024-12-31
121,593 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
15,902,244 GBP2024-01-01 ~ 2024-12-31
14,922,052 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
11372024-01-01 ~ 2024-12-31
12302023-01-01 ~ 2023-12-31
Director Remuneration
126,776 GBP2024-01-01 ~ 2024-12-31
112,740 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,448,674 GBP2024-01-01 ~ 2024-12-31
1,436,677 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,700 GBP2024-01-01 ~ 2024-12-31
6,800 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
24,494 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-410,153 GBP2024-01-01 ~ 2024-12-31
-161,215 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
456,836 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
9,097,449 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
210,000 GBP2023-12-31
Intangible Assets - Gross Cost
9,307,449 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,760,874 GBP2024-12-31
3,306,570 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
77,998 GBP2024-12-31
67,498 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,838,872 GBP2024-12-31
3,374,068 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
454,304 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
10,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
464,804 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
5,336,575 GBP2024-12-31
5,790,879 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
132,002 GBP2024-12-31
142,502 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,556,265 GBP2024-12-31
11,304,656 GBP2023-12-31
Motor vehicles
10,549 GBP2024-12-31
10,549 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,566,814 GBP2024-12-31
11,315,205 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-130,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-130,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,533,802 GBP2024-12-31
8,087,766 GBP2023-12-31
Motor vehicles
9,011 GBP2024-12-31
6,373 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,542,813 GBP2024-12-31
8,094,139 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,446,036 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,638 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,448,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,022,463 GBP2024-12-31
3,216,890 GBP2023-12-31
Motor vehicles
1,538 GBP2024-12-31
4,176 GBP2023-12-31
Merchandise
282,030 GBP2024-12-31
253,468 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
203,493 GBP2024-12-31
142,245 GBP2023-12-31
Other Debtors
Current
4,083 GBP2024-12-31
5,625 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
151,219 GBP2024-12-31
Debtors - Deferred Tax Asset
Current
16,770 GBP2024-12-31
Prepayments
Current
231,911 GBP2024-12-31
207,503 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,055,531 GBP2024-12-31
Amounts falling due within one year, Current
355,373 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,271,569 GBP2024-12-31
1,881,700 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,268,926 GBP2024-12-31
2,799,810 GBP2023-12-31
Corporation Tax Payable
Current
151,219 GBP2024-12-31
24,494 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,126,133 GBP2024-12-31
1,330,050 GBP2023-12-31
Other Creditors
Current
288,636 GBP2024-12-31
269,031 GBP2023-12-31
Accrued Liabilities
Current
1,669,547 GBP2024-12-31
1,677,475 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
768,879 GBP2024-12-31
2,378,209 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,271,569 GBP2024-12-31
Between two and five year, Non-current
485,312 GBP2024-12-31
941,017 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,066,956 GBP2024-12-31
1,066,956 GBP2023-12-31
Between one and five year
4,267,824 GBP2024-12-31
4,267,824 GBP2023-12-31
More than five year
7,600,005 GBP2024-12-31
8,684,744 GBP2023-12-31
All periods
12,934,785 GBP2024-12-31
14,019,524 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-16,770 GBP2024-12-31
386,715 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
Class 2 ordinary share
25 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,237,126 GBP2024-01-01 ~ 2024-12-31