(expand)Interest Payable/Similar Charges (Finance Costs)
-361 GBP2024-01-01 ~ 2024-12-31
-80 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,995,070 GBP2024-01-01 ~ 2024-12-31
2,317,897 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,027,426 GBP2024-01-01 ~ 2024-12-31
1,735,913 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,027,426 GBP2024-01-01 ~ 2024-12-31
1,735,913 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,921,884 GBP2024-12-31
1,957,372 GBP2023-12-31
Property, Plant & Equipment
3,338,372 GBP2024-12-31
3,365,291 GBP2023-12-31
Fixed Assets - Investments
12,500 GBP2024-12-31
11,250 GBP2023-12-31
Fixed Assets
6,272,756 GBP2024-12-31
5,333,913 GBP2023-12-31
Total Inventories
181,089 GBP2024-12-31
177,619 GBP2023-12-31
Debtors
3,240,744 GBP2024-12-31
2,191,894 GBP2023-12-31
Cash at bank and in hand
6,573,810 GBP2024-12-31
5,097,482 GBP2023-12-31
Current Assets
9,995,643 GBP2024-12-31
7,466,995 GBP2023-12-31
Creditors
Current
4,416,248 GBP2024-12-31
3,986,190 GBP2023-12-31
Net Current Assets/Liabilities
5,579,395 GBP2024-12-31
3,480,805 GBP2023-12-31
Total Assets Less Current Liabilities
11,852,151 GBP2024-12-31
8,814,718 GBP2023-12-31
Net Assets/Liabilities
11,083,745 GBP2024-12-31
8,056,319 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
11,083,645 GBP2024-12-31
8,056,219 GBP2023-12-31
6,500,306 GBP2022-12-31
Equity
11,083,745 GBP2024-12-31
8,056,319 GBP2023-12-31
6,500,406 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-180,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-180,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,027,426 GBP2024-01-01 ~ 2024-12-31
1,735,913 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
11,463,047 GBP2024-01-01 ~ 2024-12-31
9,088,185 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
547,975 GBP2024-01-01 ~ 2024-12-31
373,630 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
185,968 GBP2024-01-01 ~ 2024-12-31
195,265 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
12,196,990 GBP2024-01-01 ~ 2024-12-31
9,657,080 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
11262024-01-01 ~ 2024-12-31
10422023-01-01 ~ 2023-12-31
Director Remuneration
18,000 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
905,866 GBP2024-01-01 ~ 2024-12-31
630,855 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,750 GBP2024-01-01 ~ 2024-12-31
8,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
957,637 GBP2024-01-01 ~ 2024-12-31
177,338 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
998,768 GBP2024-01-01 ~ 2024-12-31
579,474 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
180,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
3,862,191 GBP2024-12-31
2,833,714 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
195,750 GBP2024-12-31
225,750 GBP2023-12-31
Intangible Assets - Gross Cost
4,057,941 GBP2024-12-31
3,059,464 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-772,824 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals
-802,824 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,068,307 GBP2024-12-31
1,037,467 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
67,750 GBP2024-12-31
64,625 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,136,057 GBP2024-12-31
1,102,092 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
221,019 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
11,625 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
232,644 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-190,179 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-198,679 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
2,793,884 GBP2024-12-31
1,796,247 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
128,000 GBP2024-12-31
161,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
95,868 GBP2024-12-31
102,452 GBP2023-12-31
Plant and equipment
5,898,739 GBP2024-12-31
5,761,090 GBP2023-12-31
Furniture and fittings
1,936,717 GBP2024-12-31
1,944,032 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,013,728 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-43,370 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
36,738 GBP2024-12-31
33,173 GBP2023-12-31
Plant and equipment
2,979,950 GBP2024-12-31
2,791,204 GBP2023-12-31
Furniture and fittings
1,709,222 GBP2024-12-31
1,659,769 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
5,430 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
792,893 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
77,164 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-604,147 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-27,711 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
59,130 GBP2024-12-31
69,279 GBP2023-12-31
Plant and equipment
2,918,789 GBP2024-12-31
2,969,886 GBP2023-12-31
Furniture and fittings
227,495 GBP2024-12-31
284,263 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
174,327 GBP2024-12-31
56,500 GBP2023-12-31
Computers
25,291 GBP2024-12-31
21,644 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,130,942 GBP2024-12-31
7,885,718 GBP2023-12-31
Property, Plant & Equipment - Disposals
-1,063,682 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
44,214 GBP2024-12-31
17,656 GBP2023-12-31
Computers
22,446 GBP2024-12-31
18,625 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,792,570 GBP2024-12-31
4,520,427 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
26,558 GBP2024-01-01 ~ 2024-12-31
Computers
3,821 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
905,866 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-633,723 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
130,113 GBP2024-12-31
38,844 GBP2023-12-31
Computers
2,845 GBP2024-12-31
3,019 GBP2023-12-31
Merchandise
131,310 GBP2024-12-31
128,827 GBP2023-12-31
Raw Materials
33,043 GBP2024-12-31
31,325 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
40,624 GBP2024-12-31
8,382 GBP2023-12-31
Other Debtors
Current
108,251 GBP2024-12-31
111,808 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
8,723 GBP2024-12-31
Prepayments
Current
174,656 GBP2024-12-31
148,257 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,742,850 GBP2024-12-31
Current, Amounts falling due within one year
1,368,447 GBP2023-12-31
Other Debtors
Non-current
10,081 GBP2024-12-31
10,947 GBP2023-12-31
Debtors
Non-current
1,497,894 GBP2024-12-31
823,447 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,355,271 GBP2024-12-31
1,179,351 GBP2023-12-31
Corporation Tax Payable
Current
966,721 GBP2024-12-31
156,252 GBP2023-12-31
Other Taxation & Social Security Payable
Current
110,959 GBP2024-12-31
94,631 GBP2023-12-31
Other Creditors
Current
233,266 GBP2024-12-31
205,859 GBP2023-12-31
Accrued Liabilities
Current
834,492 GBP2024-12-31
832,685 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,529,016 GBP2024-12-31
1,455,732 GBP2023-12-31
Between one and five year
6,116,064 GBP2024-12-31
5,822,928 GBP2023-12-31
More than five year
9,627,242 GBP2024-12-31
11,083,749 GBP2023-12-31
All periods
17,272,322 GBP2024-12-31
18,362,409 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
768,406 GBP2024-12-31
758,399 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)
3,027,426 GBP2024-01-01 ~ 2024-12-31