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
35,794,410 GBP2024-01-01 ~ 2024-12-31
33,047,255 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,696,535 GBP2024-01-01 ~ 2024-12-31
-11,298,638 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
24,097,875 GBP2024-01-01 ~ 2024-12-31
21,748,617 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-24,011,345 GBP2024-01-01 ~ 2024-12-31
-20,948,652 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
86,530 GBP2024-01-01 ~ 2024-12-31
799,965 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,772 GBP2024-01-01 ~ 2024-12-31
17,337 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-169,224 GBP2024-01-01 ~ 2024-12-31
-68,380 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-44,922 GBP2024-01-01 ~ 2024-12-31
748,922 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
33,465 GBP2024-01-01 ~ 2024-12-31
509,096 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
33,465 GBP2024-01-01 ~ 2024-12-31
509,096 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,168,810 GBP2024-12-31
1,214,696 GBP2023-12-31
Property, Plant & Equipment
3,232,815 GBP2024-12-31
2,659,599 GBP2023-12-31
Fixed Assets - Investments
10,000 GBP2024-12-31
8,750 GBP2023-12-31
Fixed Assets
4,411,625 GBP2024-12-31
3,883,045 GBP2023-12-31
Total Inventories
168,999 GBP2024-12-31
136,537 GBP2023-12-31
Debtors
674,550 GBP2024-12-31
315,137 GBP2023-12-31
Cash at bank and in hand
2,234,183 GBP2024-12-31
2,466,054 GBP2023-12-31
Current Assets
3,077,732 GBP2024-12-31
2,917,728 GBP2023-12-31
Creditors
Current
5,792,901 GBP2024-12-31
3,096,727 GBP2023-12-31
Net Current Assets/Liabilities
-2,715,169 GBP2024-12-31
-178,999 GBP2023-12-31
Total Assets Less Current Liabilities
1,696,456 GBP2024-12-31
3,704,046 GBP2023-12-31
Creditors
Non-current
-1,969,387 GBP2023-12-31
Net Assets/Liabilities
1,305,018 GBP2024-12-31
1,271,553 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2022-12-31
Retained earnings (accumulated losses)
1,304,818 GBP2024-12-31
1,271,353 GBP2023-12-31
902,257 GBP2022-12-31
Equity
1,305,018 GBP2024-12-31
1,271,553 GBP2023-12-31
902,457 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-140,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-140,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
33,465 GBP2024-01-01 ~ 2024-12-31
509,096 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
10,233,728 GBP2024-01-01 ~ 2024-12-31
9,118,696 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
681,315 GBP2024-01-01 ~ 2024-12-31
518,664 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
241,003 GBP2024-01-01 ~ 2024-12-31
177,264 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,156,046 GBP2024-01-01 ~ 2024-12-31
9,814,624 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
7802024-01-01 ~ 2024-12-31
7722023-01-01 ~ 2023-12-31
Director Remuneration
12,576 GBP2024-01-01 ~ 2024-12-31
12,576 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
840,559 GBP2024-01-01 ~ 2024-12-31
657,774 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,500 GBP2024-01-01 ~ 2024-12-31
7,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-6,719 GBP2024-01-01 ~ 2024-12-31
80,773 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-11,231 GBP2024-01-01 ~ 2024-12-31
187,231 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
140,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,375,216 GBP2024-12-31
1,375,216 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
150,000 GBP2024-12-31
120,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,525,216 GBP2024-12-31
1,495,216 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
307,781 GBP2024-12-31
239,020 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
48,625 GBP2024-12-31
41,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
356,406 GBP2024-12-31
280,520 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
68,761 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
7,125 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
75,886 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1,067,435 GBP2024-12-31
1,136,196 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
101,375 GBP2024-12-31
78,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
38,931 GBP2023-12-31
Plant and equipment
7,235,257 GBP2024-12-31
5,843,760 GBP2023-12-31
Motor vehicles
139,694 GBP2024-12-31
139,694 GBP2023-12-31
Computers
55,391 GBP2024-12-31
52,254 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,488,414 GBP2024-12-31
6,074,639 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
10,015 GBP2023-12-31
Plant and equipment
4,152,265 GBP2024-12-31
3,341,804 GBP2023-12-31
Motor vehicles
45,911 GBP2024-12-31
22,998 GBP2023-12-31
Computers
43,607 GBP2024-12-31
40,223 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,255,599 GBP2024-12-31
3,415,040 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
3,801 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
810,461 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
22,913 GBP2024-01-01 ~ 2024-12-31
Computers
3,384 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
840,559 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,082,992 GBP2024-12-31
2,501,956 GBP2023-12-31
Motor vehicles
93,783 GBP2024-12-31
116,696 GBP2023-12-31
Computers
11,784 GBP2024-12-31
12,031 GBP2023-12-31
Land and buildings, Short leasehold
28,916 GBP2023-12-31
Merchandise
121,061 GBP2024-12-31
98,398 GBP2023-12-31
Raw Materials
32,105 GBP2024-12-31
28,730 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,208 GBP2023-12-31
Other Debtors
Current
183,899 GBP2024-12-31
129,026 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
6,797 GBP2024-12-31
Prepayments
Current
110,509 GBP2024-12-31
133,328 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
674,550 GBP2024-12-31
Current, Amounts falling due within one year
315,137 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,944,445 GBP2024-12-31
576,494 GBP2023-12-31
Trade Creditors/Trade Payables
Current
958,751 GBP2024-12-31
895,010 GBP2023-12-31
Corporation Tax Payable
Current
80,773 GBP2023-12-31
Other Taxation & Social Security Payable
Current
120,622 GBP2024-12-31
151,849 GBP2023-12-31
Other Creditors
Current
571,415 GBP2024-12-31
581,604 GBP2023-12-31
Accrued Liabilities
Current
264,366 GBP2024-12-31
224,856 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,969,387 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
576,494 GBP2023-12-31
Non-current, Between two and five year
1,433,826 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,160,208 GBP2024-12-31
1,061,124 GBP2023-12-31
Between one and five year
3,405,113 GBP2024-12-31
3,609,804 GBP2023-12-31
More than five year
7,227,289 GBP2024-12-31
7,170,540 GBP2023-12-31
All periods
11,792,610 GBP2024-12-31
11,841,468 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
391,438 GBP2024-12-31
463,106 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Class 2 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
33,465 GBP2024-01-01 ~ 2024-12-31