Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
27,716,926 GBP2024-01-01 ~ 2024-12-31
38,533,015 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,382,683 GBP2024-01-01 ~ 2024-12-31
-13,623,241 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
18,334,243 GBP2024-01-01 ~ 2024-12-31
24,909,774 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-18,308,605 GBP2024-01-01 ~ 2024-12-31
-21,373,574 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
25,638 GBP2024-01-01 ~ 2024-12-31
3,536,200 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
132,941 GBP2024-01-01 ~ 2024-12-31
5,778 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
132,075 GBP2024-01-01 ~ 2024-12-31
3,515,124 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
138,025 GBP2024-01-01 ~ 2024-12-31
2,629,842 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
138,025 GBP2024-01-01 ~ 2024-12-31
2,629,842 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,366,259 GBP2024-12-31
1,924,359 GBP2023-12-31
Property, Plant & Equipment
721,876 GBP2024-12-31
1,409,077 GBP2023-12-31
Fixed Assets - Investments
7,500 GBP2024-12-31
8,750 GBP2023-12-31
Fixed Assets
2,095,635 GBP2024-12-31
3,342,186 GBP2023-12-31
Total Inventories
91,180 GBP2024-12-31
127,011 GBP2023-12-31
Debtors
3,398,410 GBP2024-12-31
3,322,185 GBP2023-12-31
Cash at bank and in hand
1,741,724 GBP2024-12-31
2,430,138 GBP2023-12-31
Current Assets
5,231,314 GBP2024-12-31
5,879,334 GBP2023-12-31
Creditors
Current
2,002,165 GBP2024-12-31
3,824,722 GBP2023-12-31
Net Current Assets/Liabilities
3,229,149 GBP2024-12-31
2,054,612 GBP2023-12-31
Total Assets Less Current Liabilities
5,324,784 GBP2024-12-31
5,396,798 GBP2023-12-31
Net Assets/Liabilities
5,235,731 GBP2024-12-31
5,152,706 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
5,235,631 GBP2024-12-31
5,152,606 GBP2023-12-31
2,657,764 GBP2022-12-31
Equity
5,235,731 GBP2024-12-31
5,152,706 GBP2023-12-31
2,657,864 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-55,000 GBP2024-01-01 ~ 2024-12-31
-135,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-55,000 GBP2024-01-01 ~ 2024-12-31
-135,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
138,025 GBP2024-01-01 ~ 2024-12-31
2,629,842 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,087,718 GBP2024-01-01 ~ 2024-12-31
10,181,046 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
493,932 GBP2024-01-01 ~ 2024-12-31
475,219 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
219,604 GBP2024-01-01 ~ 2024-12-31
241,664 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,801,254 GBP2024-01-01 ~ 2024-12-31
10,897,929 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
5712024-01-01 ~ 2024-12-31
7812023-01-01 ~ 2023-12-31
Director Remuneration
20,000 GBP2024-01-01 ~ 2024-12-31
20,470 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
424,480 GBP2024-01-01 ~ 2024-12-31
809,128 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,000 GBP2024-01-01 ~ 2024-12-31
8,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
149,089 GBP2024-01-01 ~ 2024-12-31
831,242 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
33,019 GBP2024-01-01 ~ 2024-12-31
878,781 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
55,000 GBP2024-01-01 ~ 2024-12-31
135,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
2,456,499 GBP2024-12-31
3,126,499 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
63,500 GBP2024-12-31
93,500 GBP2023-12-31
Intangible Assets - Gross Cost
2,519,999 GBP2024-12-31
3,219,999 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-670,000 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals
-700,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,115,615 GBP2024-12-31
1,258,515 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
38,125 GBP2024-12-31
37,125 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,153,740 GBP2024-12-31
1,295,640 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
153,017 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
10,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
163,017 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-295,917 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-304,917 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1,340,884 GBP2024-12-31
1,867,984 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
25,375 GBP2024-12-31
56,375 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,742,075 GBP2024-12-31
5,424,007 GBP2023-12-31
Motor vehicles
28,451 GBP2024-12-31
28,451 GBP2023-12-31
Computers
266,277 GBP2024-12-31
346,174 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,243,775 GBP2024-12-31
6,009,581 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,994,125 GBP2024-01-01 ~ 2024-12-31
Computers
-80,666 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-2,084,973 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
206,972 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,225,531 GBP2024-12-31
4,313,777 GBP2023-12-31
Motor vehicles
13,031 GBP2024-12-31
8,916 GBP2023-12-31
Computers
169,960 GBP2024-12-31
175,372 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,521,899 GBP2024-12-31
4,600,504 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
352,388 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,115 GBP2024-01-01 ~ 2024-12-31
Computers
48,241 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
424,480 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,440,634 GBP2024-01-01 ~ 2024-12-31
Computers
-53,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,503,085 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
113,377 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
93,595 GBP2024-12-31
108,510 GBP2023-12-31
Plant and equipment
516,544 GBP2024-12-31
1,110,230 GBP2023-12-31
Motor vehicles
15,420 GBP2024-12-31
19,535 GBP2023-12-31
Computers
96,317 GBP2024-12-31
170,802 GBP2023-12-31
Merchandise
62,776 GBP2024-12-31
95,101 GBP2023-12-31
Raw Materials
17,915 GBP2024-12-31
23,510 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,126 GBP2024-12-31
8,618 GBP2023-12-31
Other Debtors
Current
3,318,477 GBP2024-12-31
3,189,935 GBP2023-12-31
Prepayments
Current
74,807 GBP2024-12-31
123,632 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,398,410 GBP2024-12-31
Amounts falling due within one year, Current
3,322,185 GBP2023-12-31
Trade Creditors/Trade Payables
Current
634,722 GBP2024-12-31
820,870 GBP2023-12-31
Corporation Tax Payable
Current
95,019 GBP2024-12-31
831,242 GBP2023-12-31
Other Taxation & Social Security Payable
Current
70,633 GBP2024-12-31
113,065 GBP2023-12-31
Other Creditors
Current
436,953 GBP2024-12-31
334,913 GBP2023-12-31
Accrued Liabilities
Current
138,116 GBP2024-12-31
369,726 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
547,608 GBP2024-12-31
762,252 GBP2023-12-31
Between one and five year
1,732,476 GBP2024-12-31
2,776,265 GBP2023-12-31
More than five year
1,862,850 GBP2024-12-31
4,206,774 GBP2023-12-31
All periods
4,142,934 GBP2024-12-31
7,745,291 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
89,053 GBP2024-12-31
244,092 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
Class 2 ordinary share
25 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
138,025 GBP2024-01-01 ~ 2024-12-31