Par Value of Share
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
6,508,149 GBP2024-01-01 ~ 2024-12-31
5,123,174 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,725,586 GBP2024-01-01 ~ 2024-12-31
-1,389,415 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,782,563 GBP2024-01-01 ~ 2024-12-31
3,733,759 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,159,962 GBP2024-01-01 ~ 2024-12-31
-3,540,075 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,022 GBP2024-01-01 ~ 2024-12-31
328 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
536,410 GBP2024-01-01 ~ 2024-12-31
142,275 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
383,569 GBP2024-01-01 ~ 2024-12-31
90,105 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,578,562 GBP2024-12-31
2,214,993 GBP2023-12-31
2,149,888 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2024-01-01 ~ 2024-12-31
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,124,619 GBP2024-12-31
5,151,455 GBP2023-12-31
Total Inventories
117,577 GBP2024-12-31
101,408 GBP2023-12-31
Debtors
175,105 GBP2024-12-31
82,803 GBP2023-12-31
Cash at bank and in hand
147,493 GBP2024-12-31
64,916 GBP2023-12-31
Current Assets
440,175 GBP2024-12-31
249,127 GBP2023-12-31
Net Current Assets/Liabilities
-1,622,088 GBP2024-12-31
-1,870,406 GBP2023-12-31
Total Assets Less Current Liabilities
3,502,531 GBP2024-12-31
3,281,049 GBP2023-12-31
Net Assets/Liabilities
2,578,564 GBP2024-12-31
2,214,995 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
Equity
2,578,564 GBP2024-12-31
2,214,995 GBP2023-12-31
Wages/Salaries
2,506,904 GBP2024-01-01 ~ 2024-12-31
2,212,974 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
195,952 GBP2024-01-01 ~ 2024-12-31
162,426 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,413 GBP2024-01-01 ~ 2024-12-31
28,895 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,747,269 GBP2024-01-01 ~ 2024-12-31
2,404,295 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2122024-01-01 ~ 2024-12-31
1792023-01-01 ~ 2023-12-31
Director Remuneration
48,200 GBP2024-01-01 ~ 2024-12-31
19,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
336,221 GBP2024-01-01 ~ 2024-12-31
341,426 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
14,700 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
100,344 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,914,903 GBP2024-12-31
4,736,726 GBP2023-12-31
Plant and equipment
1,207,375 GBP2024-12-31
1,184,858 GBP2023-12-31
Furniture and fittings
751,800 GBP2024-12-31
687,351 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,087 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
893,469 GBP2024-12-31
728,643 GBP2023-12-31
Plant and equipment
677,750 GBP2024-12-31
598,319 GBP2023-12-31
Furniture and fittings
308,541 GBP2024-12-31
236,581 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
164,826 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
91,530 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
71,960 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,099 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
4,021,434 GBP2024-12-31
4,008,083 GBP2023-12-31
Plant and equipment
529,625 GBP2024-12-31
586,539 GBP2023-12-31
Furniture and fittings
443,259 GBP2024-12-31
450,770 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
242,928 GBP2024-12-31
189,275 GBP2023-12-31
Computers
17,366 GBP2024-12-31
18,041 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,134,372 GBP2024-12-31
6,816,251 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-2,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-17,278 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
119,567 GBP2024-12-31
90,838 GBP2023-12-31
Computers
10,426 GBP2024-12-31
10,415 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,009,753 GBP2024-12-31
1,664,796 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
28,729 GBP2024-01-01 ~ 2024-12-31
Computers
2,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
359,083 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-2,027 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,126 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
123,361 GBP2024-12-31
98,437 GBP2023-12-31
Computers
6,940 GBP2024-12-31
7,626 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
53,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
149,650 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
22,862 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
43,893 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
105,757 GBP2024-12-31
74,966 GBP2023-12-31
Merchandise
117,577 GBP2024-12-31
101,408 GBP2023-12-31
Other Debtors
Current
12,381 GBP2024-12-31
1,513 GBP2023-12-31
Amounts owed by directors
81,798 GBP2024-12-31
Prepayments
Current
80,926 GBP2024-12-31
81,290 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
175,105 GBP2024-12-31
Amounts falling due within one year, Current
82,803 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
202,292 GBP2024-12-31
242,847 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
39,254 GBP2024-12-31
28,391 GBP2023-12-31
Trade Creditors/Trade Payables
Current
448,157 GBP2024-12-31
446,428 GBP2023-12-31
Corporation Tax Payable
Current
100,344 GBP2024-12-31
Other Taxation & Social Security Payable
Current
62,667 GBP2024-12-31
133,094 GBP2023-12-31
Amount of value-added tax that is payable
441,131 GBP2024-12-31
Other Creditors
Current
577,392 GBP2024-12-31
575,219 GBP2023-12-31
Accrued Liabilities
Current
191,026 GBP2024-12-31
177,688 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
431,077 GBP2024-12-31
633,368 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
55,698 GBP2024-12-31
47,991 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
202,292 GBP2024-12-31
Non-current, Between one and two years
190,625 GBP2024-12-31
202,292 GBP2023-12-31
Non-current, Between two and five year
240,452 GBP2024-12-31
431,076 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
28,391 GBP2023-12-31
Between one and five year, hire purchase agreements
47,991 GBP2023-12-31
hire purchase agreements
94,952 GBP2024-12-31
76,382 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
116,985 GBP2024-12-31
115,641 GBP2023-12-31
Between one and five year
467,940 GBP2024-12-31
462,564 GBP2023-12-31
More than five year
2,164,332 GBP2024-12-31
2,257,797 GBP2023-12-31
All periods
2,749,257 GBP2024-12-31
2,836,002 GBP2023-12-31
Total Borrowings
Secured
728,321 GBP2024-12-31
952,597 GBP2023-12-31
Deferred Tax Liabilities
437,192 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
437,192 GBP2024-12-31
384,695 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200 shares2024-12-31
Nominal value of allotted share capital
2 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
383,569 GBP2024-01-01 ~ 2024-12-31