Turnover/Revenue
46,275,731 GBP2023-01-01 ~ 2023-12-31
35,960,164 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,820,856 GBP2023-01-01 ~ 2023-12-31
-16,501,884 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
25,454,875 GBP2023-01-01 ~ 2023-12-31
19,458,280 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-22,356,361 GBP2023-01-01 ~ 2023-12-31
-18,860,106 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,780 GBP2023-01-01 ~ 2023-12-31
291 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,902 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,371,610 GBP2023-01-01 ~ 2023-12-31
859,145 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,292,221 GBP2023-01-01 ~ 2023-12-31
465,977 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,292,221 GBP2023-01-01 ~ 2023-12-31
465,977 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
8,482,046 GBP2023-12-31
9,503,603 GBP2022-12-31
Property, Plant & Equipment
1,730,763 GBP2023-12-31
1,322,904 GBP2022-12-31
Investment Property
195,000 GBP2023-12-31
195,000 GBP2022-12-31
Fixed Assets - Investments
990 GBP2023-12-31
990 GBP2022-12-31
Fixed Assets
10,408,799 GBP2023-12-31
11,022,497 GBP2022-12-31
Total Inventories
6,961,627 GBP2023-12-31
7,648,787 GBP2022-12-31
Debtors
Current
1,938,989 GBP2023-12-31
1,317,307 GBP2022-12-31
Cash at bank and in hand
4,091,684 GBP2023-12-31
898,669 GBP2022-12-31
Current Assets
12,992,300 GBP2023-12-31
9,864,763 GBP2022-12-31
Net Current Assets/Liabilities
5,113,776 GBP2023-12-31
2,584,563 GBP2022-12-31
Total Assets Less Current Liabilities
15,522,575 GBP2023-12-31
13,607,060 GBP2022-12-31
Net Assets/Liabilities
15,233,927 GBP2023-12-31
13,433,587 GBP2022-12-31
Equity
Called up share capital
11,797 GBP2023-12-31
11,797 GBP2022-12-31
11,797 GBP2021-12-31
Share premium
11,468,791 GBP2023-12-31
11,468,791 GBP2022-12-31
11,468,791 GBP2021-12-31
Retained earnings (accumulated losses)
3,660,189 GBP2023-12-31
1,859,849 GBP2022-12-31
2,373,224 GBP2021-12-31
Equity
15,233,927 GBP2023-12-31
13,433,587 GBP2022-12-31
13,946,962 GBP2021-12-31
Other miscellaneous reserve
93,150 GBP2023-12-31
93,150 GBP2022-12-31
93,150 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,292,221 GBP2023-01-01 ~ 2023-12-31
465,977 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,292,221 GBP2023-01-01 ~ 2023-12-31
465,977 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-491,881 GBP2023-01-01 ~ 2023-12-31
-979,352 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-491,881 GBP2023-01-01 ~ 2023-12-31
-979,352 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
698,695 GBP2023-01-01 ~ 2023-12-31
956,576 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
722023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Average Number of Employees
4782023-01-01 ~ 2023-12-31
3952022-01-01 ~ 2022-12-31
Director Remuneration
135,292 GBP2023-01-01 ~ 2023-12-31
251,468 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
26,250 GBP2023-01-01 ~ 2023-12-31
23,050 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
115,175 GBP2023-01-01 ~ 2023-12-31
40,255 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
793,171 GBP2023-01-01 ~ 2023-12-31
163,238 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
259,898 GBP2023-12-31
144,723 GBP2022-12-31
Deferred Tax Liabilities
288,648 GBP2023-12-31
173,473 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
11,622,588 GBP2023-12-31
11,622,588 GBP2022-12-31
Development expenditure
525,077 GBP2023-12-31
64,123 GBP2022-12-31
Other
248,735 GBP2022-12-31
Intangible Assets - Gross Cost
12,147,665 GBP2023-12-31
11,935,446 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,537,725 GBP2023-12-31
2,375,466 GBP2022-12-31
Development expenditure
127,894 GBP2023-12-31
56,377 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,665,619 GBP2023-12-31
2,431,843 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,162,259 GBP2023-01-01 ~ 2023-12-31
Development expenditure
71,517 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,233,776 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
8,084,863 GBP2023-12-31
9,247,122 GBP2022-12-31
Development expenditure
397,183 GBP2023-12-31
7,746 GBP2022-12-31
Other
248,735 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
4,513,411 GBP2023-12-31
3,759,878 GBP2022-12-31
Motor vehicles
320,833 GBP2023-12-31
179,065 GBP2022-12-31
Other
145,827 GBP2023-12-31
141,432 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,071,994 GBP2023-12-31
6,075,523 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-46,670 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,943 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-112,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
3,201,815 GBP2023-12-31
2,704,250 GBP2022-12-31
Motor vehicles
118,732 GBP2023-12-31
100,014 GBP2022-12-31
Other
130,359 GBP2023-12-31
124,964 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,341,231 GBP2023-12-31
4,752,619 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
544,235 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
39,520 GBP2023-01-01 ~ 2023-12-31
Other
5,395 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
698,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-46,670 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-110,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
1,311,596 GBP2023-12-31
1,055,628 GBP2022-12-31
Motor vehicles
202,101 GBP2023-12-31
79,051 GBP2022-12-31
Other
15,468 GBP2023-12-31
16,468 GBP2022-12-31
Investment Property - Fair Value Model
195,000 GBP2023-12-31
195,000 GBP2022-12-31
Investments in Subsidiaries
990 GBP2023-12-31
990 GBP2022-12-31
Cost valuation
990 GBP2022-12-31
Other types of inventories not specified separately
6,961,627 GBP2023-12-31
7,648,787 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
440,873 GBP2023-12-31
122,352 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
779,517 GBP2023-12-31
533,704 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,938,989 GBP2023-12-31
1,317,307 GBP2022-12-31
Trade Creditors/Trade Payables
1,991,183 GBP2023-12-31
2,417,129 GBP2022-12-31
Amounts Owed to Related Parties
633,217 GBP2023-12-31
612,059 GBP2022-12-31
Taxation/Social Security Payable
1,378,169 GBP2023-12-31
943,953 GBP2022-12-31
Other Creditors
1,302,479 GBP2023-12-31
1,078,126 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
288,648 GBP2023-12-31
173,473 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,109,329 GBP2023-12-31
3,172,588 GBP2022-12-31
Between two and five year
4,623,811 GBP2023-12-31
5,187,216 GBP2022-12-31
More than five year
176,272 GBP2023-12-31
195,180 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,909,412 GBP2023-12-31
8,554,984 GBP2022-12-31