Cost of Sales
-10,779,186 GBP2024-01-01 ~ 2024-12-31
-10,414,803 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,190,131 GBP2024-01-01 ~ 2024-12-31
-4,583,099 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,157,713 GBP2024-01-01 ~ 2024-12-31
2,336,972 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,338,615 GBP2024-01-01 ~ 2024-12-31
1,936,715 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
524,273 GBP2024-12-31
0 GBP2023-12-31
Other
278,562 GBP2024-12-31
263,262 GBP2023-12-31
Intangible Assets
802,835 GBP2024-12-31
263,262 GBP2023-12-31
Property, Plant & Equipment
4,219,428 GBP2024-12-31
4,092,665 GBP2023-12-31
Fixed Assets
5,022,263 GBP2024-12-31
4,355,927 GBP2023-12-31
Debtors
824,191 GBP2024-12-31
564,385 GBP2023-12-31
Cash at bank and in hand
1,073,806 GBP2024-12-31
747,495 GBP2023-12-31
Current Assets
2,021,659 GBP2024-12-31
1,415,583 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,698,753 GBP2023-12-31
Net Current Assets/Liabilities
-946,405 GBP2024-12-31
-1,283,170 GBP2023-12-31
Total Assets Less Current Liabilities
4,075,858 GBP2024-12-31
3,072,757 GBP2023-12-31
Net Assets/Liabilities
3,713,380 GBP2024-12-31
2,464,765 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
3,713,378 GBP2024-12-31
2,464,763 GBP2023-12-31
2,228,048 GBP2022-12-31
Equity
3,713,380 GBP2024-12-31
2,464,765 GBP2023-12-31
2,228,050 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,338,615 GBP2024-01-01 ~ 2024-12-31
1,936,715 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,700,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,090,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
21,250 GBP2024-01-01 ~ 2024-12-31
20,025 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2432024-01-01 ~ 2024-12-31
2312023-01-01 ~ 2023-12-31
Wages/Salaries
4,089,705 GBP2024-01-01 ~ 2024-12-31
3,809,459 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,789 GBP2024-01-01 ~ 2024-12-31
44,296 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,404,978 GBP2024-01-01 ~ 2024-12-31
4,069,473 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-163,839 GBP2024-01-01 ~ 2024-12-31
-88,953 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
551,866 GBP2024-12-31
0 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
487,000 GBP2024-12-31
427,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,038,866 GBP2024-12-31
427,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
27,593 GBP2024-12-31
0 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
208,438 GBP2024-12-31
163,738 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
236,031 GBP2024-12-31
163,738 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
27,593 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
44,700 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
72,293 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
278,562 GBP2024-12-31
263,262 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,795,143 GBP2024-12-31
4,382,721 GBP2023-12-31
Plant and equipment
1,872,726 GBP2024-12-31
1,554,778 GBP2023-12-31
Computers
557,862 GBP2024-12-31
494,730 GBP2023-12-31
Motor vehicles
201,998 GBP2024-12-31
268,403 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,427,729 GBP2024-12-31
6,700,632 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,234 GBP2024-01-01 ~ 2024-12-31
Computers
-6,095 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-66,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-135,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,459,033 GBP2024-12-31
1,173,058 GBP2023-12-31
Plant and equipment
1,182,550 GBP2024-12-31
941,370 GBP2023-12-31
Computers
480,420 GBP2024-12-31
396,183 GBP2023-12-31
Motor vehicles
86,298 GBP2024-12-31
97,356 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,208,301 GBP2024-12-31
2,607,967 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
306,780 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
241,180 GBP2024-01-01 ~ 2024-12-31
Computers
90,332 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
37,728 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
676,020 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
Computers
-6,095 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,786 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,686 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,336,110 GBP2024-12-31
3,209,663 GBP2023-12-31
Plant and equipment
690,176 GBP2024-12-31
613,408 GBP2023-12-31
Computers
77,442 GBP2024-12-31
98,547 GBP2023-12-31
Motor vehicles
115,700 GBP2024-12-31
171,047 GBP2023-12-31
Finished Goods/Goods for Resale
123,662 GBP2024-12-31
103,703 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
233,650 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
2,484 GBP2023-12-31
Other Debtors
Current
417,640 GBP2024-12-31
414,548 GBP2023-12-31
Prepayments/Accrued Income
Current
172,901 GBP2024-12-31
147,353 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
824,191 GBP2024-12-31
Current, Amounts falling due within one year
564,385 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
100,156 GBP2024-12-31
100,044 GBP2023-12-31
Trade Creditors/Trade Payables
Current
960,284 GBP2024-12-31
849,392 GBP2023-12-31
Amounts owed to group undertakings
Current
66,128 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
103,669 GBP2023-12-31
Other Taxation & Social Security Payable
Current
456,548 GBP2024-12-31
435,751 GBP2023-12-31
Other Creditors
Current
505,081 GBP2024-12-31
515,116 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
879,867 GBP2024-12-31
694,781 GBP2023-12-31
Creditors
Current
2,968,064 GBP2024-12-31
2,698,753 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
56,103 GBP2024-12-31
156,103 GBP2023-12-31
Bank Borrowings
156,103 GBP2024-12-31
256,103 GBP2023-12-31
Bank Overdrafts
156 GBP2024-12-31
44 GBP2023-12-31
Total Borrowings
156,259 GBP2024-12-31
256,147 GBP2023-12-31
Current
100,156 GBP2024-12-31
100,044 GBP2023-12-31
Non-current
56,103 GBP2024-12-31
156,103 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
2 shares2024-12-31
2 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,358,860 GBP2024-12-31
1,149,076 GBP2023-12-31
Between two and five year
5,431,960 GBP2024-12-31
4,821,904 GBP2023-12-31
More than five year
10,982,515 GBP2024-12-31
10,312,346 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
17,773,335 GBP2024-12-31
16,283,326 GBP2023-12-31