Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
135,247,574 GBP2023-01-01 ~ 2023-12-31
120,153,145 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-48,242,650 GBP2023-01-01 ~ 2023-12-31
-42,706,816 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
87,004,924 GBP2023-01-01 ~ 2023-12-31
77,446,329 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-84,553,212 GBP2023-01-01 ~ 2023-12-31
-75,415,514 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,451,712 GBP2023-01-01 ~ 2023-12-31
2,030,815 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,528 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,368,203 GBP2023-01-01 ~ 2023-12-31
1,879,963 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,294,706 GBP2023-01-01 ~ 2023-12-31
1,613,620 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,294,706 GBP2023-01-01 ~ 2023-12-31
1,613,620 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
7,019,606 GBP2023-12-31
7,161,994 GBP2022-12-31
Property, Plant & Equipment
9,146,925 GBP2023-12-31
9,573,269 GBP2022-12-31
Fixed Assets - Investments
33,750 GBP2023-12-31
32,500 GBP2022-12-31
Fixed Assets
16,200,281 GBP2023-12-31
16,767,763 GBP2022-12-31
Total Inventories
526,495 GBP2023-12-31
499,355 GBP2022-12-31
Debtors
2,052,751 GBP2023-12-31
2,014,404 GBP2022-12-31
Cash at bank and in hand
7,587,480 GBP2023-12-31
8,992,805 GBP2022-12-31
Current Assets
10,166,726 GBP2023-12-31
11,506,564 GBP2022-12-31
Creditors
Current
12,597,691 GBP2023-12-31
12,199,569 GBP2022-12-31
Net Current Assets/Liabilities
-2,430,965 GBP2023-12-31
-693,005 GBP2022-12-31
Total Assets Less Current Liabilities
13,769,316 GBP2023-12-31
16,074,758 GBP2022-12-31
Net Assets/Liabilities
11,220,094 GBP2023-12-31
11,437,527 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
11,219,994 GBP2023-12-31
11,437,427 GBP2022-12-31
11,623,807 GBP2021-12-31
Equity
11,220,094 GBP2023-12-31
11,437,527 GBP2022-12-31
11,623,907 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,512,139 GBP2023-01-01 ~ 2023-12-31
-1,800,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,512,139 GBP2023-01-01 ~ 2023-12-31
-1,800,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,294,706 GBP2023-01-01 ~ 2023-12-31
1,613,620 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
33,815,098 GBP2023-01-01 ~ 2023-12-31
29,400,403 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,248,764 GBP2023-01-01 ~ 2023-12-31
1,159,926 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
329,264 GBP2023-01-01 ~ 2023-12-31
311,672 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
35,393,126 GBP2023-01-01 ~ 2023-12-31
30,872,001 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
30432023-01-01 ~ 2023-12-31
26832022-01-01 ~ 2022-12-31
Director Remuneration
12,495 GBP2023-01-01 ~ 2023-12-31
11,857 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,484,898 GBP2023-01-01 ~ 2023-12-31
3,491,813 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
12,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
861,899 GBP2023-01-01 ~ 2023-12-31
639,110 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
592,051 GBP2023-01-01 ~ 2023-12-31
357,193 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,512,139 GBP2023-01-01 ~ 2023-12-31
1,800,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
15,117,402 GBP2023-12-31
14,159,904 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
697,889 GBP2023-12-31
1,184,885 GBP2022-12-31
Intangible Assets - Gross Cost
15,815,291 GBP2023-12-31
15,344,789 GBP2022-12-31
Intangible assets - Disposals
-39,498 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
8,588,965 GBP2023-12-31
7,617,567 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
206,720 GBP2023-12-31
565,228 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
8,795,685 GBP2023-12-31
8,182,795 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
616,226 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
36,162 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
652,388 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-39,498 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
6,528,437 GBP2023-12-31
6,542,337 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
491,169 GBP2023-12-31
619,657 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
30,657,682 GBP2023-12-31
27,606,768 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
30,909,520 GBP2023-12-31
27,850,966 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
21,714,519 GBP2023-12-31
18,242,255 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
21,762,595 GBP2023-12-31
18,277,697 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,472,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,484,898 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
8,943,163 GBP2023-12-31
9,364,513 GBP2022-12-31
Merchandise
102,845 GBP2023-12-31
112,205 GBP2022-12-31
Raw Materials
51,727 GBP2023-12-31
30,629 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,926 GBP2023-12-31
29,507 GBP2022-12-31
Other Debtors
Current
768,654 GBP2023-12-31
644,999 GBP2022-12-31
Prepayments
Current
900,335 GBP2023-12-31
994,923 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,052,751 GBP2023-12-31
1,876,685 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
323,179 GBP2023-12-31
1,766,539 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,816,212 GBP2023-12-31
3,653,320 GBP2022-12-31
Corporation Tax Payable
Current
597,272 GBP2023-12-31
1,793 GBP2022-12-31
Other Taxation & Social Security Payable
Current
427,654 GBP2023-12-31
248,635 GBP2022-12-31
Other Creditors
Current
2,465,332 GBP2023-12-31
709,574 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
485,796 GBP2023-12-31
485,796 GBP2022-12-31
Accrued Liabilities
Current
973,318 GBP2023-12-31
2,039,228 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
272,868 GBP2023-12-31
2,086,680 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
323,179 GBP2023-12-31
1,766,539 GBP2022-12-31
Non-current, Between one and two years
272,868 GBP2023-12-31
1,472,294 GBP2022-12-31
Non-current, Between two and five year
614,386 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,556,620 GBP2023-12-31
3,430,450 GBP2022-12-31
Between one and five year
12,796,784 GBP2023-12-31
12,580,891 GBP2022-12-31
More than five year
28,634,737 GBP2023-12-31
29,514,809 GBP2022-12-31
All periods
44,988,141 GBP2023-12-31
45,526,150 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
904,400 GBP2023-12-31
692,802 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
Class 2 ordinary share
25 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,294,706 GBP2023-01-01 ~ 2023-12-31