Administrative Expenses
-4,711,767 GBP2024-01-01 ~ 2024-12-31
-4,395,579 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
182,329 GBP2024-01-01 ~ 2024-12-31
260,612 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,339,301 GBP2024-01-01 ~ 2024-12-31
2,056,646 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,648,138 GBP2024-01-01 ~ 2024-12-31
1,452,416 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
3,281,179 GBP2024-12-31
3,756,520 GBP2023-12-31
Other than goodwill
322 GBP2024-12-31
807 GBP2023-12-31
Intangible Assets
3,281,501 GBP2024-12-31
3,757,327 GBP2023-12-31
Property, Plant & Equipment
678,406 GBP2024-12-31
689,915 GBP2023-12-31
Fixed Assets - Investments
9,208,317 GBP2024-12-31
4,004,957 GBP2023-12-31
Fixed Assets
13,168,224 GBP2024-12-31
8,452,199 GBP2023-12-31
Debtors
5,257,387 GBP2024-12-31
4,660,004 GBP2023-12-31
Cash at bank and in hand
258,774 GBP2024-12-31
3,967,479 GBP2023-12-31
Current Assets
8,669,444 GBP2024-12-31
12,081,915 GBP2023-12-31
Net Current Assets/Liabilities
5,708,228 GBP2024-12-31
9,553,772 GBP2023-12-31
Total Assets Less Current Liabilities
18,876,452 GBP2024-12-31
18,005,971 GBP2023-12-31
Net Assets/Liabilities
18,863,142 GBP2024-12-31
18,005,971 GBP2023-12-31
Equity
Called up share capital
21,284 GBP2024-12-31
18,846 GBP2023-12-31
18,734 GBP2022-12-31
Share premium
2,856,729 GBP2024-12-31
1,880,494 GBP2023-12-31
1,862,686 GBP2022-12-31
Revaluation reserve
64,615 GBP2024-12-31
64,615 GBP2023-12-31
64,615 GBP2022-12-31
Capital redemption reserve
188,953 GBP2024-12-31
188,953 GBP2023-12-31
486 GBP2022-12-31
Retained earnings (accumulated losses)
17,501,201 GBP2024-12-31
15,853,063 GBP2023-12-31
15,055,738 GBP2022-12-31
Equity
18,863,142 GBP2024-12-31
18,005,971 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,648,138 GBP2024-01-01 ~ 2024-12-31
1,452,416 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2,438 GBP2024-01-01 ~ 2024-12-31
188,579 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
978,673 GBP2024-01-01 ~ 2024-12-31
206,387 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,553,787 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
17,420 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
462024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Wages/Salaries
1,501,114 GBP2024-01-01 ~ 2024-12-31
1,799,301 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
329,724 GBP2024-01-01 ~ 2024-12-31
169,951 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,012,898 GBP2024-01-01 ~ 2024-12-31
2,125,427 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
368,272 GBP2024-01-01 ~ 2024-12-31
599,467 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,310 GBP2024-01-01 ~ 2024-12-31
-5,810 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
4,652,500 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
92,723 GBP2023-12-31
Intangible Assets - Gross Cost
4,745,223 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,371,321 GBP2024-12-31
895,980 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
92,401 GBP2024-12-31
91,916 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,463,722 GBP2024-12-31
987,896 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
475,341 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
485 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
475,826 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
322 GBP2024-12-31
807 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
638,081 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
24,795 GBP2024-12-31
20,203 GBP2023-12-31
Plant and equipment
659,459 GBP2024-12-31
629,803 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,328,209 GBP2024-12-31
1,288,087 GBP2023-12-31
Land and buildings, Owned/Freehold
643,955 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
14,894 GBP2024-12-31
14,894 GBP2023-12-31
Plant and equipment
603,965 GBP2024-12-31
567,513 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
649,803 GBP2024-12-31
598,172 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
15,179 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
36,452 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,631 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
30,944 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
613,011 GBP2024-12-31
622,316 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
9,901 GBP2024-12-31
5,309 GBP2023-12-31
Plant and equipment
55,494 GBP2024-12-31
62,290 GBP2023-12-31
Amounts invested in assets
Non-current
9,208,317 GBP2024-12-31
4,004,957 GBP2023-12-31
Finished Goods/Goods for Resale
2,833,608 GBP2024-12-31
3,036,518 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,117,697 GBP2024-12-31
1,534,122 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
25,505 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,577,289 GBP2024-12-31
2,681,513 GBP2023-12-31
Other Debtors
Current
373,213 GBP2024-12-31
326,252 GBP2023-12-31
Prepayments/Accrued Income
Current
163,683 GBP2024-12-31
118,117 GBP2023-12-31
Trade Creditors/Trade Payables
Current
748,402 GBP2024-12-31
1,475,086 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
610,040 GBP2023-12-31
Other Taxation & Social Security Payable
Current
111,803 GBP2024-12-31
105,819 GBP2023-12-31
Other Creditors
Current
1,895,312 GBP2024-12-31
9,722 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
205,699 GBP2024-12-31
327,476 GBP2023-12-31
Creditors
Current
2,961,216 GBP2024-12-31
2,528,143 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
212,847 shares2024-12-31
188,467 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,748 GBP2024-12-31
Between two and five year
15,665 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
54,413 GBP2024-12-31