Administrative Expenses
-25,820,231 GBP2024-01-01 ~ 2024-12-31
-22,356,361 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
177,447 GBP2024-01-01 ~ 2024-12-31
21,780 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-55,316 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,275,692 GBP2024-01-01 ~ 2024-12-31
3,371,610 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,132,602 GBP2024-01-01 ~ 2024-12-31
2,292,221 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
7,126,494 GBP2024-12-31
8,084,863 GBP2023-12-31
Other
359,403 GBP2024-12-31
397,183 GBP2023-12-31
Intangible Assets
7,485,897 GBP2024-12-31
8,482,046 GBP2023-12-31
Property, Plant & Equipment
2,841,851 GBP2024-12-31
1,730,763 GBP2023-12-31
Investment Property
214,717 GBP2024-12-31
195,000 GBP2023-12-31
Fixed Assets - Investments
990 GBP2024-12-31
990 GBP2023-12-31
Fixed Assets
10,543,455 GBP2024-12-31
10,408,799 GBP2023-12-31
Debtors
2,857,983 GBP2024-12-31
1,938,989 GBP2023-12-31
Cash at bank and in hand
6,847,741 GBP2024-12-31
4,091,684 GBP2023-12-31
Current Assets
16,677,230 GBP2024-12-31
12,992,300 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,754,156 GBP2024-12-31
Net Current Assets/Liabilities
8,923,074 GBP2024-12-31
5,113,776 GBP2023-12-31
Total Assets Less Current Liabilities
19,466,529 GBP2024-12-31
15,522,575 GBP2023-12-31
Net Assets/Liabilities
19,466,529 GBP2024-12-31
15,233,927 GBP2023-12-31
Equity
Called up share capital
11,797 GBP2024-12-31
11,797 GBP2023-12-31
11,797 GBP2022-12-31
Share premium
11,468,791 GBP2024-12-31
11,468,791 GBP2023-12-31
11,468,791 GBP2022-12-31
Other miscellaneous reserve
93,150 GBP2024-12-31
93,150 GBP2023-12-31
93,150 GBP2022-12-31
Retained earnings (accumulated losses)
7,892,791 GBP2024-12-31
3,660,189 GBP2023-12-31
1,859,849 GBP2022-12-31
Equity
19,466,529 GBP2024-12-31
15,233,927 GBP2023-12-31
13,433,587 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,132,602 GBP2024-01-01 ~ 2024-12-31
2,292,221 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-491,881 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-900,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
32,059 GBP2024-01-01 ~ 2024-12-31
26,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
5572024-01-01 ~ 2024-12-31
4782023-01-01 ~ 2023-12-31
Wages/Salaries
12,851,235 GBP2024-01-01 ~ 2024-12-31
10,416,177 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
196,310 GBP2024-01-01 ~ 2024-12-31
177,258 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
14,131,558 GBP2024-01-01 ~ 2024-12-31
11,561,208 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
372,254 GBP2024-01-01 ~ 2024-12-31
135,292 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-452,905 GBP2024-01-01 ~ 2024-12-31
115,175 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
11,836,972 GBP2024-12-31
11,622,588 GBP2023-12-31
Computer software
659,551 GBP2024-12-31
525,077 GBP2023-12-31
Intangible Assets - Gross Cost
12,496,523 GBP2024-12-31
12,147,665 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,710,478 GBP2024-12-31
3,537,725 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,010,626 GBP2024-12-31
3,665,619 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,172,753 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,345,007 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,773,538 GBP2024-12-31
2,091,923 GBP2023-12-31
Plant and equipment
145,827 GBP2024-12-31
145,827 GBP2023-12-31
Furniture and fittings
5,558,379 GBP2024-12-31
4,513,411 GBP2023-12-31
Motor vehicles
363,048 GBP2024-12-31
320,833 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,840,792 GBP2024-12-31
7,071,994 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-44,640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-44,640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,040,461 GBP2024-12-31
1,890,325 GBP2023-12-31
Plant and equipment
134,225 GBP2024-12-31
130,359 GBP2023-12-31
Furniture and fittings
3,672,217 GBP2024-12-31
3,201,815 GBP2023-12-31
Motor vehicles
152,038 GBP2024-12-31
118,732 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,998,941 GBP2024-12-31
5,341,231 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
150,136 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,866 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
470,402 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
69,058 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
693,462 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-35,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
733,077 GBP2024-12-31
201,598 GBP2023-12-31
Plant and equipment
11,602 GBP2024-12-31
15,468 GBP2023-12-31
Furniture and fittings
1,886,162 GBP2024-12-31
1,311,596 GBP2023-12-31
Motor vehicles
211,010 GBP2024-12-31
202,101 GBP2023-12-31
Investment Property - Fair Value Model
214,717 GBP2024-12-31
195,000 GBP2023-12-31
Finished Goods/Goods for Resale
6,971,506 GBP2024-12-31
6,961,627 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,014,417 GBP2024-12-31
440,873 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
226,961 GBP2024-12-31
597,608 GBP2023-12-31
Other Debtors
Current
329,115 GBP2024-12-31
181,909 GBP2023-12-31
Prepayments/Accrued Income
Current
990,775 GBP2024-12-31
718,599 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,561,268 GBP2024-12-31
Amounts falling due within one year, Current
1,938,989 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,333,004 GBP2024-12-31
1,991,183 GBP2023-12-31
Amounts owed to group undertakings
Current
4,402 GBP2024-12-31
633,217 GBP2023-12-31
Corporation Tax Payable
Current
754,294 GBP2024-12-31
1,008,484 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,178,385 GBP2024-12-31
1,378,178 GBP2023-12-31
Other Creditors
Current
1,590,128 GBP2024-12-31
1,354,174 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,749,580 GBP2024-12-31
1,485,420 GBP2023-12-31
Creditors
Current
7,754,156 GBP2024-12-31
7,878,524 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,179,658 shares2024-12-31
1,179,658 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,439,292 GBP2024-12-31
Between two and five year
6,266,797 GBP2024-12-31
More than five year
588,104 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,294,193 GBP2024-12-31