Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
43,442,913 GBP2024-01-01 ~ 2024-12-31
42,031,665 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,385,771 GBP2024-01-01 ~ 2024-12-31
-14,671,579 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
29,057,142 GBP2024-01-01 ~ 2024-12-31
27,360,086 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-27,948,932 GBP2024-01-01 ~ 2024-12-31
-25,272,106 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,108,210 GBP2024-01-01 ~ 2024-12-31
2,087,980 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
155,372 GBP2024-01-01 ~ 2024-12-31
139,660 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,224,950 GBP2024-01-01 ~ 2024-12-31
2,142,838 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
526,119 GBP2024-01-01 ~ 2024-12-31
1,620,851 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
526,119 GBP2024-01-01 ~ 2024-12-31
1,620,851 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,097,464 GBP2024-12-31
1,558,689 GBP2023-12-31
Property, Plant & Equipment
3,226,064 GBP2024-12-31
3,872,431 GBP2023-12-31
Fixed Assets - Investments
8,750 GBP2024-12-31
8,750 GBP2023-12-31
Fixed Assets
4,332,278 GBP2024-12-31
5,439,870 GBP2023-12-31
Total Inventories
186,707 GBP2024-12-31
191,476 GBP2023-12-31
Debtors
272,755 GBP2024-12-31
249,985 GBP2023-12-31
Cash at bank and in hand
5,840,997 GBP2024-12-31
6,255,628 GBP2023-12-31
Current Assets
6,300,459 GBP2024-12-31
6,697,089 GBP2023-12-31
Creditors
Current
3,838,712 GBP2024-12-31
5,487,257 GBP2023-12-31
Net Current Assets/Liabilities
2,461,747 GBP2024-12-31
1,209,832 GBP2023-12-31
Total Assets Less Current Liabilities
6,794,025 GBP2024-12-31
6,649,702 GBP2023-12-31
Creditors
Non-current
-121,420 GBP2024-12-31
-87,016 GBP2023-12-31
Net Assets/Liabilities
6,172,312 GBP2024-12-31
6,328,806 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,171,312 GBP2024-12-31
6,327,806 GBP2023-12-31
5,565,615 GBP2022-12-31
Equity
6,172,312 GBP2024-12-31
6,328,806 GBP2023-12-31
5,566,615 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-682,613 GBP2024-01-01 ~ 2024-12-31
-858,660 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-682,613 GBP2024-01-01 ~ 2024-12-31
-858,660 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
526,119 GBP2024-01-01 ~ 2024-12-31
1,620,851 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
11,742,882 GBP2024-01-01 ~ 2024-12-31
10,528,946 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
491,719 GBP2024-01-01 ~ 2024-12-31
429,805 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
165,941 GBP2024-01-01 ~ 2024-12-31
106,925 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
12,400,542 GBP2024-01-01 ~ 2024-12-31
11,065,676 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
10342024-01-01 ~ 2024-12-31
10432023-01-01 ~ 2023-12-31
Director Remuneration
100,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
795,680 GBP2024-01-01 ~ 2024-12-31
945,456 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
432,418 GBP2024-01-01 ~ 2024-12-31
634,459 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
306,238 GBP2024-01-01 ~ 2024-12-31
535,710 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
682,613 GBP2024-01-01 ~ 2024-12-31
858,660 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
4,552,250 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
120,000 GBP2023-12-31
Intangible Assets - Gross Cost
4,672,250 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,529,413 GBP2024-12-31
3,074,188 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
45,373 GBP2024-12-31
39,373 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,574,786 GBP2024-12-31
3,113,561 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
455,225 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
6,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
461,225 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1,022,837 GBP2024-12-31
1,478,062 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
74,627 GBP2024-12-31
80,627 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
46,728 GBP2023-12-31
Plant and equipment
8,890,008 GBP2024-12-31
8,757,923 GBP2023-12-31
Motor vehicles
171,072 GBP2024-12-31
122,262 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,107,808 GBP2024-12-31
8,926,913 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
14,945 GBP2023-12-31
Plant and equipment
5,822,692 GBP2024-12-31
5,029,348 GBP2023-12-31
Motor vehicles
41,771 GBP2024-12-31
10,189 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,881,744 GBP2024-12-31
5,054,482 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
2,336 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
793,344 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
31,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
827,262 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,067,316 GBP2024-12-31
3,728,575 GBP2023-12-31
Motor vehicles
129,301 GBP2024-12-31
112,073 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
171,072 GBP2024-12-31
122,262 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
48,810 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
41,771 GBP2024-12-31
10,189 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
31,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
129,301 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
112,073 GBP2023-12-31
Merchandise
129,601 GBP2024-12-31
140,730 GBP2023-12-31
Raw Materials
34,618 GBP2024-12-31
33,252 GBP2023-12-31
Value of work in progress
5,946 GBP2024-12-31
5,243 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,897 GBP2024-12-31
1,687 GBP2023-12-31
Other Debtors
Current
132,535 GBP2024-12-31
103,214 GBP2023-12-31
Prepayments/Accrued Income
Current
137,323 GBP2024-12-31
145,084 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
272,755 GBP2024-12-31
249,985 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
286,624 GBP2024-12-31
1,019,980 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
14,406 GBP2024-12-31
3,083 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,625,692 GBP2024-12-31
1,330,082 GBP2023-12-31
Corporation Tax Payable
Current
240,885 GBP2024-12-31
630,141 GBP2023-12-31
Other Taxation & Social Security Payable
Current
115,575 GBP2024-12-31
140,789 GBP2023-12-31
Other Creditors
Current
415,022 GBP2024-12-31
373,500 GBP2023-12-31
Accrued Liabilities
Current
469,164 GBP2024-12-31
774,945 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
121,420 GBP2024-12-31
87,016 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
286,624 GBP2024-12-31
1,019,980 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
135,826 GBP2024-12-31
90,099 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,078,980 GBP2024-12-31
1,078,980 GBP2023-12-31
Between one and five year
3,844,916 GBP2024-12-31
3,996,087 GBP2023-12-31
More than five year
6,396,140 GBP2024-12-31
8,144,772 GBP2023-12-31
All periods
11,320,036 GBP2024-12-31
13,219,839 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
500,293 GBP2024-12-31
233,880 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Class 2 ordinary share
750 shares2024-12-31
Class 3 ordinary share
250 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
526,119 GBP2024-01-01 ~ 2024-12-31