Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,137,439 GBP2023-01-01 ~ 2023-12-31
27,623,220 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,193,950 GBP2023-01-01 ~ 2023-12-31
12,953,605 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,943,489 GBP2023-01-01 ~ 2023-12-31
14,669,615 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
9,250,559 GBP2023-01-01 ~ 2023-12-31
9,701,925 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,692,930 GBP2023-01-01 ~ 2023-12-31
4,967,690 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
31,190 GBP2023-01-01 ~ 2023-12-31
49,613 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,661,740 GBP2023-01-01 ~ 2023-12-31
4,918,077 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
423,322 GBP2023-01-01 ~ 2023-12-31
987,537 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,238,418 GBP2023-01-01 ~ 2023-12-31
3,930,540 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,238,418 GBP2023-01-01 ~ 2023-12-31
3,930,540 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
490 GBP2023-12-31
571 GBP2022-12-31
Property, Plant & Equipment
13,214,625 GBP2023-12-31
13,220,686 GBP2022-12-31
Fixed Assets
13,215,115 GBP2023-12-31
13,221,257 GBP2022-12-31
Total Inventories
618,487 GBP2023-12-31
605,435 GBP2022-12-31
Debtors
1,574,696 GBP2023-12-31
2,298,757 GBP2022-12-31
Cash at bank and in hand
1,470,490 GBP2023-12-31
1,316,130 GBP2022-12-31
Current Assets
3,663,673 GBP2023-12-31
4,220,322 GBP2022-12-31
Creditors
Current
3,227,658 GBP2023-12-31
4,276,598 GBP2022-12-31
Net Current Assets/Liabilities
436,015 GBP2023-12-31
-56,276 GBP2022-12-31
Total Assets Less Current Liabilities
13,651,130 GBP2023-12-31
13,164,981 GBP2022-12-31
Creditors
Non-current
-102,356 GBP2023-12-31
-705,870 GBP2022-12-31
Net Assets/Liabilities
12,354,667 GBP2023-12-31
11,116,249 GBP2022-12-31
Equity
Called up share capital
4,605 GBP2023-12-31
4,605 GBP2022-12-31
2,953 GBP2021-12-31
Share premium
1,084,525 GBP2023-12-31
1,084,525 GBP2022-12-31
1,036,968 GBP2021-12-31
Capital redemption reserve
2,000 GBP2023-12-31
2,000 GBP2022-12-31
3,651 GBP2021-12-31
Retained earnings (accumulated losses)
11,263,537 GBP2023-12-31
10,025,119 GBP2022-12-31
6,062,136 GBP2021-12-31
Equity
12,354,667 GBP2023-12-31
11,116,249 GBP2022-12-31
7,105,708 GBP2021-12-31
Issue of Equity Instruments
Called up share capital
1,652 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
49,209 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,238,418 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,635,653 GBP2023-01-01 ~ 2023-12-31
8,742,559 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
799,647 GBP2023-01-01 ~ 2023-12-31
829,442 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
203,829 GBP2023-01-01 ~ 2023-12-31
409,260 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,639,129 GBP2023-01-01 ~ 2023-12-31
9,981,261 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2862023-01-01 ~ 2023-12-31
2992022-01-01 ~ 2022-12-31
Director Remuneration
413,115 GBP2023-01-01 ~ 2023-12-31
396,673 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,314,138 GBP2023-01-01 ~ 2023-12-31
1,003,302 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
46,725 GBP2023-01-01 ~ 2023-12-31
27,065 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
572,077 GBP2023-01-01 ~ 2023-12-31
558,417 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
390,841 GBP2023-01-01 ~ 2023-12-31
934,435 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
806 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
316 GBP2023-12-31
235 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
81 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
490 GBP2023-12-31
571 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,046,268 GBP2023-12-31
2,046,268 GBP2022-12-31
Improvements to leasehold property
7,450,955 GBP2023-12-31
4,590,070 GBP2022-12-31
Plant and equipment
5,216,246 GBP2023-12-31
5,027,209 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-8,598 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
123,029 GBP2023-12-31
90,380 GBP2022-12-31
Improvements to leasehold property
221,701 GBP2023-12-31
87,924 GBP2022-12-31
Plant and equipment
2,101,277 GBP2023-12-31
1,186,651 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,649 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
133,904 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
919,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,872 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,923,239 GBP2023-12-31
1,955,888 GBP2022-12-31
Improvements to leasehold property
7,229,254 GBP2023-12-31
4,502,146 GBP2022-12-31
Plant and equipment
3,114,969 GBP2023-12-31
3,840,558 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
802,417 GBP2023-12-31
742,076 GBP2022-12-31
Motor vehicles
68,650 GBP2023-12-31
68,650 GBP2022-12-31
Computers
366,165 GBP2023-12-31
349,670 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
16,187,101 GBP2023-12-31
14,884,023 GBP2022-12-31
Property, Plant & Equipment - Disposals
-46,691 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
233,541 GBP2023-12-31
124,136 GBP2022-12-31
Motor vehicles
18,978 GBP2023-12-31
5,248 GBP2022-12-31
Computers
273,950 GBP2023-12-31
168,998 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,972,476 GBP2023-12-31
1,663,337 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
109,405 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,730 GBP2023-01-01 ~ 2023-12-31
Computers
104,952 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,314,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
568,876 GBP2023-12-31
617,940 GBP2022-12-31
Motor vehicles
49,672 GBP2023-12-31
63,402 GBP2022-12-31
Computers
92,215 GBP2023-12-31
180,672 GBP2022-12-31
Merchandise
618,487 GBP2023-12-31
605,435 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,180,164 GBP2023-12-31
1,520,419 GBP2022-12-31
Other Debtors
Current
1,000 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
388,755 GBP2022-12-31
Prepayments/Accrued Income
Current
393,532 GBP2023-12-31
389,583 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,574,696 GBP2023-12-31
2,298,757 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
20,392 GBP2022-12-31
Trade Creditors/Trade Payables
Current
966,620 GBP2023-12-31
1,831,695 GBP2022-12-31
Corporation Tax Payable
Current
180,574 GBP2023-12-31
558,417 GBP2022-12-31
Other Taxation & Social Security Payable
Current
204,250 GBP2023-12-31
214,463 GBP2022-12-31
Other Creditors
Current
343,228 GBP2023-12-31
399,859 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
916,387 GBP2023-12-31
647,494 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,584 GBP2023-12-31
10,355 GBP2022-12-31
Between one and five year
47,838 GBP2023-12-31
5,138 GBP2022-12-31
All periods
67,422 GBP2023-12-31
15,493 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,194,107 GBP2023-12-31
1,342,862 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,370 shares2023-12-31
Class 3 ordinary share
3,235 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,238,418 GBP2023-01-01 ~ 2023-12-31