Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
26,980,670 GBP2024-01-01 ~ 2024-12-31
24,137,439 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,928,893 GBP2024-01-01 ~ 2024-12-31
13,193,949 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,051,777 GBP2024-01-01 ~ 2024-12-31
10,943,490 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
9,809,986 GBP2024-01-01 ~ 2024-12-31
9,250,560 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,241,791 GBP2024-01-01 ~ 2024-12-31
1,692,930 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
12,923 GBP2024-01-01 ~ 2024-12-31
31,190 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,228,868 GBP2024-01-01 ~ 2024-12-31
1,661,740 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
518,387 GBP2024-01-01 ~ 2024-12-31
423,322 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,710,481 GBP2024-01-01 ~ 2024-12-31
1,238,418 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,710,481 GBP2024-01-01 ~ 2024-12-31
1,238,418 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
410 GBP2024-12-31
490 GBP2023-12-31
Property, Plant & Equipment
13,480,489 GBP2024-12-31
13,214,625 GBP2023-12-31
Fixed Assets
13,480,899 GBP2024-12-31
13,215,115 GBP2023-12-31
Total Inventories
645,991 GBP2024-12-31
618,487 GBP2023-12-31
Debtors
2,558,166 GBP2024-12-31
1,574,696 GBP2023-12-31
Cash at bank and in hand
2,594,050 GBP2024-12-31
1,470,490 GBP2023-12-31
Current Assets
5,798,207 GBP2024-12-31
3,663,673 GBP2023-12-31
Creditors
Current
3,135,862 GBP2024-12-31
3,227,658 GBP2023-12-31
Net Current Assets/Liabilities
2,662,345 GBP2024-12-31
436,015 GBP2023-12-31
Total Assets Less Current Liabilities
16,143,244 GBP2024-12-31
13,651,130 GBP2023-12-31
Creditors
Non-current
-102,356 GBP2023-12-31
Net Assets/Liabilities
14,065,148 GBP2024-12-31
12,354,667 GBP2023-12-31
Equity
Called up share capital
4,605 GBP2024-12-31
4,605 GBP2023-12-31
4,605 GBP2022-12-31
Share premium
1,084,525 GBP2024-12-31
1,084,525 GBP2023-12-31
1,084,525 GBP2022-12-31
Capital redemption reserve
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Retained earnings (accumulated losses)
12,974,018 GBP2024-12-31
11,263,537 GBP2023-12-31
10,025,119 GBP2022-12-31
Equity
14,065,148 GBP2024-12-31
12,354,667 GBP2023-12-31
11,116,249 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,710,481 GBP2024-01-01 ~ 2024-12-31
1,238,418 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,779,863 GBP2024-01-01 ~ 2024-12-31
8,522,724 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
826,302 GBP2024-01-01 ~ 2024-12-31
799,647 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
321,325 GBP2024-01-01 ~ 2024-12-31
316,759 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,927,490 GBP2024-01-01 ~ 2024-12-31
9,639,130 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2902024-01-01 ~ 2024-12-31
2862023-01-01 ~ 2023-12-31
Director Remuneration
392,206 GBP2024-01-01 ~ 2024-12-31
413,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,404,769 GBP2024-01-01 ~ 2024-12-31
1,314,138 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
36,580 GBP2024-01-01 ~ 2024-12-31
46,725 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
270,430 GBP2024-01-01 ~ 2024-12-31
572,077 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
557,217 GBP2024-01-01 ~ 2024-12-31
390,841 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
806 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
396 GBP2024-12-31
316 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
80 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
410 GBP2024-12-31
490 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,046,268 GBP2024-12-31
2,046,268 GBP2023-12-31
Land and buildings, Short leasehold
52,822 GBP2024-12-31
236,400 GBP2023-12-31
Improvements to leasehold property
7,459,498 GBP2024-12-31
7,450,955 GBP2023-12-31
Plant and equipment
6,800,755 GBP2024-12-31
5,216,246 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-132,836 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
155,678 GBP2024-12-31
123,029 GBP2023-12-31
Improvements to leasehold property
370,757 GBP2024-12-31
221,701 GBP2023-12-31
Plant and equipment
3,063,682 GBP2024-12-31
2,101,277 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,649 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
149,056 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,026,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-64,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,890,590 GBP2024-12-31
1,923,239 GBP2023-12-31
Land and buildings, Short leasehold
52,822 GBP2024-12-31
236,400 GBP2023-12-31
Improvements to leasehold property
7,088,741 GBP2024-12-31
7,229,254 GBP2023-12-31
Plant and equipment
3,737,073 GBP2024-12-31
3,114,969 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
982,589 GBP2024-12-31
802,417 GBP2023-12-31
Motor vehicles
68,650 GBP2024-12-31
68,650 GBP2023-12-31
Computers
382,932 GBP2024-12-31
366,165 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
17,793,514 GBP2024-12-31
16,187,101 GBP2023-12-31
Property, Plant & Equipment - Disposals
-132,836 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
351,876 GBP2024-12-31
233,541 GBP2023-12-31
Motor vehicles
32,708 GBP2024-12-31
18,978 GBP2023-12-31
Computers
338,324 GBP2024-12-31
273,950 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,313,025 GBP2024-12-31
2,972,476 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
118,335 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
13,730 GBP2024-01-01 ~ 2024-12-31
Computers
64,374 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,404,769 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
630,713 GBP2024-12-31
568,876 GBP2023-12-31
Motor vehicles
35,942 GBP2024-12-31
49,672 GBP2023-12-31
Computers
44,608 GBP2024-12-31
92,215 GBP2023-12-31
Merchandise
645,991 GBP2024-12-31
618,487 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,287,302 GBP2024-12-31
1,180,164 GBP2023-12-31
Other Debtors
Current
1,000 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
792,496 GBP2024-12-31
Prepayments/Accrued Income
Current
478,368 GBP2024-12-31
393,532 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,558,166 GBP2024-12-31
Amounts falling due within one year, Current
1,574,696 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,142,888 GBP2024-12-31
966,620 GBP2023-12-31
Corporation Tax Payable
Current
180,574 GBP2023-12-31
Other Taxation & Social Security Payable
Current
198,217 GBP2024-12-31
204,250 GBP2023-12-31
Other Creditors
Current
495,467 GBP2024-12-31
343,228 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,182,289 GBP2024-12-31
916,387 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,745 GBP2024-12-31
19,584 GBP2023-12-31
Between one and five year
62,426 GBP2024-12-31
47,838 GBP2023-12-31
All periods
90,171 GBP2024-12-31
67,422 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,078,096 GBP2024-12-31
1,194,107 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,370 shares2024-12-31
Class 3 ordinary share
3,235 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,710,481 GBP2024-01-01 ~ 2024-12-31