Average Number of Employees
182024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Turnover/Revenue
3,705,955 GBP2024-01-01 ~ 2024-12-31
4,051,309 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,841,173 GBP2024-01-01 ~ 2024-12-31
-2,614,797 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
864,782 GBP2024-01-01 ~ 2024-12-31
1,436,512 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-969,690 GBP2024-01-01 ~ 2024-12-31
-954,070 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-104,908 GBP2024-01-01 ~ 2024-12-31
485,942 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
42,096 GBP2024-01-01 ~ 2024-12-31
452,119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
67,073 GBP2024-12-31
92,497 GBP2023-12-31
Fixed Assets
67,073 GBP2024-12-31
92,497 GBP2023-12-31
Total Inventories
14,257 GBP2024-12-31
11,643 GBP2023-12-31
Debtors
Current
662,492 GBP2024-12-31
179,399 GBP2023-12-31
Cash at bank and in hand
158,891 GBP2024-12-31
114,145 GBP2023-12-31
Current Assets
835,640 GBP2024-12-31
305,187 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,189,027 GBP2024-12-31
Net Current Assets/Liabilities
-1,353,387 GBP2024-12-31
-1,396,378 GBP2023-12-31
Total Assets Less Current Liabilities
-1,286,314 GBP2024-12-31
-1,303,881 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-10,000 GBP2024-12-31
-4,500 GBP2023-12-31
Net Assets/Liabilities
-1,296,314 GBP2024-12-31
-1,338,410 GBP2023-12-31
Equity
Called up share capital
60 GBP2024-12-31
60 GBP2023-12-31
60 GBP2023-01-01
Retained earnings (accumulated losses)
-1,296,374 GBP2024-12-31
-1,338,470 GBP2023-12-31
-1,790,589 GBP2023-01-01
Equity
-1,296,314 GBP2024-12-31
-1,338,410 GBP2023-12-31
-1,790,529 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
42,096 GBP2024-01-01 ~ 2024-12-31
452,119 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,250 GBP2024-01-01 ~ 2024-12-31
6,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,732 GBP2024-01-01 ~ 2024-12-31
33,823 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-104,908 GBP2024-01-01 ~ 2024-12-31
485,942 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-26,227 GBP2024-01-01 ~ 2024-12-31
114,196 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,348,353 GBP2024-12-31
1,348,353 GBP2023-12-31
Furniture and fittings
523,761 GBP2024-12-31
523,761 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,633,722 GBP2024-12-31
5,633,722 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,316,392 GBP2023-12-31
Furniture and fittings
484,628 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,541,225 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,245 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
25,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,329,637 GBP2024-12-31
Furniture and fittings
494,411 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,566,649 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
18,716 GBP2024-12-31
31,961 GBP2023-12-31
Furniture and fittings
29,350 GBP2024-12-31
39,133 GBP2023-12-31
Finished Goods/Goods for Resale
14,257 GBP2024-12-31
11,643 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
277,439 GBP2024-12-31
15,094 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
219,176 GBP2024-12-31
108,229 GBP2023-12-31
Other Debtors
Current
1,574 GBP2024-12-31
6,661 GBP2023-12-31
Prepayments/Accrued Income
Current
47,328 GBP2024-12-31
49,415 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
116,975 GBP2024-12-31
Cash and Cash Equivalents
158,891 GBP2024-12-31
114,145 GBP2023-12-31
Trade Creditors/Trade Payables
Current
268,431 GBP2024-12-31
277,202 GBP2023-12-31
Amounts owed to group undertakings
Current
1,638,738 GBP2024-12-31
1,090,087 GBP2023-12-31
Corporation Tax Payable
Current
100 GBP2024-12-31
100 GBP2023-12-31
Taxation/Social Security Payable
Current
84,714 GBP2024-12-31
164,044 GBP2023-12-31
Other Creditors
Current
23,764 GBP2024-12-31
19,721 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
173,280 GBP2024-12-31
150,411 GBP2023-12-31
Creditors
Current
2,189,027 GBP2024-12-31
1,701,565 GBP2023-12-31
Non-current
10,000 GBP2024-12-31
4,500 GBP2023-12-31
Net Deferred Tax Liability/Asset
116,975 GBP2024-12-31
-30,029 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
147,004 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,528 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60 shares2024-12-31
60 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
223,762 GBP2024-12-31
223,762 GBP2023-12-31
Between one and five year
578,052 GBP2024-12-31
801,814 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
801,814 GBP2024-12-31
1,025,576 GBP2023-12-31