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
19,538,600 GBP2024-01-01 ~ 2024-12-31
15,592,770 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,628,958 GBP2024-01-01 ~ 2024-12-31
-5,448,790 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,909,642 GBP2024-01-01 ~ 2024-12-31
10,143,980 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,846,374 GBP2024-01-01 ~ 2024-12-31
-9,866,051 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
63,268 GBP2024-01-01 ~ 2024-12-31
277,929 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
325 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-100,660 GBP2024-01-01 ~ 2024-12-31
-88,837 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-37,067 GBP2024-01-01 ~ 2024-12-31
189,092 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
28,821 GBP2024-01-01 ~ 2024-12-31
15,629 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
28,821 GBP2024-01-01 ~ 2024-12-31
15,629 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,151,520 GBP2024-12-31
2,379,287 GBP2023-12-31
Property, Plant & Equipment
1,836,588 GBP2024-12-31
1,487,718 GBP2023-12-31
Fixed Assets - Investments
6,250 GBP2024-12-31
6,250 GBP2023-12-31
Fixed Assets
3,994,358 GBP2024-12-31
3,873,255 GBP2023-12-31
Total Inventories
102,618 GBP2024-12-31
88,008 GBP2023-12-31
Debtors
242,775 GBP2024-12-31
237,774 GBP2023-12-31
Cash at bank and in hand
1,469,718 GBP2024-12-31
1,719,288 GBP2023-12-31
Current Assets
1,815,111 GBP2024-12-31
2,045,070 GBP2023-12-31
Creditors
Current
2,626,405 GBP2024-12-31
2,442,208 GBP2023-12-31
Net Current Assets/Liabilities
-811,294 GBP2024-12-31
-397,138 GBP2023-12-31
Total Assets Less Current Liabilities
3,183,064 GBP2024-12-31
3,476,117 GBP2023-12-31
Net Assets/Liabilities
109,857 GBP2024-12-31
81,036 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
109,757 GBP2024-12-31
80,936 GBP2023-12-31
136,307 GBP2022-12-31
Equity
109,857 GBP2024-12-31
81,036 GBP2023-12-31
136,407 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-71,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-71,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
28,821 GBP2024-01-01 ~ 2024-12-31
15,629 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,467,544 GBP2024-01-01 ~ 2024-12-31
4,255,007 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
341,873 GBP2024-01-01 ~ 2024-12-31
229,321 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,293 GBP2024-01-01 ~ 2024-12-31
57,031 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,901,710 GBP2024-01-01 ~ 2024-12-31
4,541,359 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
4862024-01-01 ~ 2024-12-31
3642023-01-01 ~ 2023-12-31
Director Remuneration
12,000 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
474,261 GBP2024-01-01 ~ 2024-12-31
370,086 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,750 GBP2024-01-01 ~ 2024-12-31
7,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-31,611 GBP2024-01-01 ~ 2024-12-31
111,792 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-9,267 GBP2024-01-01 ~ 2024-12-31
47,273 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
71,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
2,724,722 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
80,938 GBP2023-12-31
Intangible Assets - Gross Cost
2,805,660 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
639,890 GBP2024-12-31
416,623 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
14,250 GBP2024-12-31
9,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
654,140 GBP2024-12-31
426,373 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
223,267 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
4,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
227,767 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
2,084,832 GBP2024-12-31
2,308,099 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
66,688 GBP2024-12-31
71,188 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
40,871 GBP2023-12-31
Plant and equipment
3,119,005 GBP2024-12-31
2,360,098 GBP2023-12-31
Computers
10,298 GBP2024-12-31
9,883 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,233,983 GBP2024-12-31
2,410,852 GBP2023-12-31
Motor vehicles
63,809 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
3,295 GBP2023-12-31
Plant and equipment
1,372,991 GBP2024-12-31
913,302 GBP2023-12-31
Computers
8,548 GBP2024-12-31
6,537 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,397,395 GBP2024-12-31
923,134 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
2,373 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
459,689 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
10,188 GBP2024-01-01 ~ 2024-12-31
Computers
2,011 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
474,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
10,188 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,746,014 GBP2024-12-31
1,446,796 GBP2023-12-31
Motor vehicles
53,621 GBP2024-12-31
Computers
1,750 GBP2024-12-31
3,346 GBP2023-12-31
Merchandise
73,728 GBP2024-12-31
65,600 GBP2023-12-31
Raw Materials
20,279 GBP2024-12-31
16,709 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
42,210 GBP2023-12-31
Other Debtors
Current
141,517 GBP2024-12-31
122,777 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
31,936 GBP2024-12-31
Prepayments
Current
69,322 GBP2024-12-31
72,787 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
242,775 GBP2024-12-31
Amounts falling due within one year, Current
237,774 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
286,345 GBP2024-12-31
281,190 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,232,481 GBP2024-12-31
581,818 GBP2023-12-31
Corporation Tax Payable
Current
111,792 GBP2023-12-31
Other Taxation & Social Security Payable
Current
66,751 GBP2024-12-31
96,845 GBP2023-12-31
Other Creditors
Current
336,028 GBP2024-12-31
359,118 GBP2023-12-31
Accrued Liabilities
Current
171,596 GBP2024-12-31
182,126 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,045,538 GBP2024-12-31
1,333,135 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
286,345 GBP2024-12-31
Non-current, Between one and two years
281,190 GBP2023-12-31
Between two and five year, Non-current
650,840 GBP2024-12-31
Non-current, Between two and five year
743,999 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
592,080 GBP2024-12-31
592,080 GBP2023-12-31
Between one and five year
1,794,886 GBP2024-12-31
1,970,662 GBP2023-12-31
More than five year
3,349,559 GBP2024-12-31
3,767,485 GBP2023-12-31
All periods
5,736,525 GBP2024-12-31
6,330,227 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
277,669 GBP2024-12-31
311,946 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)
28,821 GBP2024-01-01 ~ 2024-12-31