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
130,687,257 GBP2024-01-01 ~ 2024-12-31
135,247,574 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-44,489,872 GBP2024-01-01 ~ 2024-12-31
-48,242,650 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
86,197,385 GBP2024-01-01 ~ 2024-12-31
87,004,924 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-83,738,193 GBP2024-01-01 ~ 2024-12-31
-84,553,212 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,459,192 GBP2024-01-01 ~ 2024-12-31
2,451,712 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
100,245 GBP2024-01-01 ~ 2024-12-31
20,528 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-13,445 GBP2024-01-01 ~ 2024-12-31
-104,037 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,545,992 GBP2024-01-01 ~ 2024-12-31
2,368,203 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,321,056 GBP2024-01-01 ~ 2024-12-31
1,294,706 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,321,056 GBP2024-01-01 ~ 2024-12-31
1,294,706 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,194,068 GBP2024-12-31
7,019,606 GBP2023-12-31
Property, Plant & Equipment
6,150,538 GBP2024-12-31
9,146,925 GBP2023-12-31
Fixed Assets - Investments
31,250 GBP2024-12-31
33,750 GBP2023-12-31
Fixed Assets
10,375,856 GBP2024-12-31
16,200,281 GBP2023-12-31
Total Inventories
569,769 GBP2024-12-31
526,495 GBP2023-12-31
Debtors
1,499,611 GBP2024-12-31
2,052,751 GBP2023-12-31
Cash at bank and in hand
11,737,471 GBP2024-12-31
7,587,480 GBP2023-12-31
Current Assets
13,806,851 GBP2024-12-31
10,166,726 GBP2023-12-31
Creditors
Current
11,618,512 GBP2024-12-31
12,597,691 GBP2023-12-31
Net Current Assets/Liabilities
2,188,339 GBP2024-12-31
-2,430,965 GBP2023-12-31
Total Assets Less Current Liabilities
12,564,195 GBP2024-12-31
13,769,316 GBP2023-12-31
Net Assets/Liabilities
11,587,363 GBP2024-12-31
11,220,094 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
11,587,263 GBP2024-12-31
11,219,994 GBP2023-12-31
11,437,427 GBP2022-12-31
Equity
11,587,363 GBP2024-12-31
11,220,094 GBP2023-12-31
11,437,527 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,953,787 GBP2024-01-01 ~ 2024-12-31
-1,512,139 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,953,787 GBP2024-01-01 ~ 2024-12-31
-1,512,139 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,321,056 GBP2024-01-01 ~ 2024-12-31
1,294,706 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
32,820,201 GBP2024-01-01 ~ 2024-12-31
33,815,098 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,356,816 GBP2024-01-01 ~ 2024-12-31
1,248,764 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
360,368 GBP2024-01-01 ~ 2024-12-31
329,264 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
34,537,385 GBP2024-01-01 ~ 2024-12-31
35,393,126 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
28962024-01-01 ~ 2024-12-31
30432023-01-01 ~ 2023-12-31
Director Remuneration
11,604 GBP2024-01-01 ~ 2024-12-31
12,495 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,690,902 GBP2024-01-01 ~ 2024-12-31
3,484,898 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,900 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,038,662 GBP2024-01-01 ~ 2024-12-31
861,899 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
636,498 GBP2024-01-01 ~ 2024-12-31
592,051 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,953,787 GBP2024-01-01 ~ 2024-12-31
1,512,139 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
12,503,652 GBP2024-12-31
15,117,402 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
637,889 GBP2024-12-31
697,889 GBP2023-12-31
Intangible Assets - Gross Cost
13,141,541 GBP2024-12-31
15,815,291 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-2,613,750 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals
-2,673,750 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
8,708,556 GBP2024-12-31
8,588,965 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
238,917 GBP2024-12-31
206,720 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
8,947,473 GBP2024-12-31
8,795,685 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
544,958 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
42,214 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
587,172 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-425,367 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-435,384 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
3,795,096 GBP2024-12-31
6,528,437 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
398,972 GBP2024-12-31
491,169 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
216,238 GBP2024-12-31
251,838 GBP2023-12-31
Plant and equipment
30,875,365 GBP2024-12-31
30,657,682 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
31,091,603 GBP2024-12-31
30,909,520 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-939,109 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-974,709 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
57,047 GBP2024-12-31
48,076 GBP2023-12-31
Plant and equipment
24,884,018 GBP2024-12-31
21,714,519 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
24,941,065 GBP2024-12-31
21,762,595 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
14,148 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,676,754 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,690,902 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-507,255 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-512,432 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
159,191 GBP2024-12-31
Plant and equipment
5,991,347 GBP2024-12-31
8,943,163 GBP2023-12-31
Merchandise
98,338 GBP2024-12-31
102,845 GBP2023-12-31
Raw Materials
95,903 GBP2024-12-31
51,727 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,806 GBP2024-12-31
4,926 GBP2023-12-31
Other Debtors
Current
891,020 GBP2024-12-31
768,654 GBP2023-12-31
Prepayments
Current
605,785 GBP2024-12-31
900,335 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,499,611 GBP2024-12-31
Amounts falling due within one year, Current
2,052,751 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
275,294 GBP2024-12-31
323,179 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,003,322 GBP2024-12-31
4,816,212 GBP2023-12-31
Corporation Tax Payable
Current
704,347 GBP2024-12-31
597,272 GBP2023-12-31
Other Taxation & Social Security Payable
Current
404,031 GBP2024-12-31
427,654 GBP2023-12-31
Other Creditors
Current
1,493,404 GBP2024-12-31
2,465,332 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
485,796 GBP2024-12-31
485,796 GBP2023-12-31
Accrued Liabilities
Current
974,825 GBP2024-12-31
973,318 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
272,868 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
275,294 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,987,510 GBP2024-12-31
3,556,620 GBP2023-12-31
Between one and five year
11,006,493 GBP2024-12-31
12,796,784 GBP2023-12-31
More than five year
22,853,850 GBP2024-12-31
28,634,737 GBP2023-12-31
All periods
36,847,853 GBP2024-12-31
44,988,141 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
90,674 GBP2024-12-31
904,400 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)
2,321,056 GBP2024-01-01 ~ 2024-12-31