Administrative Expenses
-10,179,134 GBP2024-01-01 ~ 2024-12-31
-10,526,488 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
512,422 GBP2024-01-01 ~ 2024-12-31
480,605 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,274,180 GBP2024-01-01 ~ 2024-12-31
-1,005,160 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,826,642 GBP2024-01-01 ~ 2024-12-31
-728,591 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,826,642 GBP2024-01-01 ~ 2024-12-31
-728,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
864,223 GBP2024-12-31
976,189 GBP2023-12-31
Debtors
4,565,456 GBP2024-12-31
4,234,688 GBP2023-12-31
Cash at bank and in hand
13,164,420 GBP2024-12-31
15,480,441 GBP2023-12-31
Current Assets
19,723,499 GBP2024-12-31
23,257,267 GBP2023-12-31
Net Current Assets/Liabilities
16,453,940 GBP2024-12-31
18,481,760 GBP2023-12-31
Total Assets Less Current Liabilities
17,318,163 GBP2024-12-31
19,457,949 GBP2023-12-31
Net Assets/Liabilities
11,287,720 GBP2024-12-31
13,114,362 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Retained earnings (accumulated losses)
10,787,720 GBP2024-12-31
12,614,362 GBP2023-12-31
13,342,953 GBP2022-12-31
Equity
11,287,720 GBP2024-12-31
13,114,362 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,826,642 GBP2024-01-01 ~ 2024-12-31
-728,591 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
56,260 GBP2024-01-01 ~ 2024-12-31
53,690 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
722024-01-01 ~ 2024-12-31
732023-01-01 ~ 2023-12-31
Wages/Salaries
3,258,739 GBP2024-01-01 ~ 2024-12-31
3,233,650 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,454 GBP2024-01-01 ~ 2024-12-31
159,810 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,835,114 GBP2024-01-01 ~ 2024-12-31
3,810,020 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-548,089 GBP2024-01-01 ~ 2024-12-31
-276,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,591,257 GBP2023-12-31
Improvements to leasehold property
773,153 GBP2024-12-31
773,153 GBP2023-12-31
Plant and equipment
1,814,710 GBP2024-12-31
1,814,710 GBP2023-12-31
Furniture and fittings
86,258 GBP2024-12-31
86,258 GBP2023-12-31
Computers
1,334,667 GBP2024-12-31
1,327,045 GBP2023-12-31
Motor vehicles
89,003 GBP2024-12-31
116,443 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,689,048 GBP2024-12-31
5,708,866 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
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-27,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-27,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,591,257 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
756,929 GBP2024-12-31
728,053 GBP2023-12-31
Plant and equipment
1,724,522 GBP2024-12-31
1,715,162 GBP2023-12-31
Furniture and fittings
56,379 GBP2024-12-31
50,289 GBP2023-12-31
Computers
1,328,556 GBP2024-12-31
1,325,254 GBP2023-12-31
Motor vehicles
89,003 GBP2024-12-31
116,443 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,824,825 GBP2024-12-31
4,732,677 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
28,876 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
9,360 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,090 GBP2024-01-01 ~ 2024-12-31
Computers
3,302 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,588 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
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-27,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
869,436 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
721,821 GBP2024-12-31
Improvements to leasehold property
16,224 GBP2024-12-31
45,100 GBP2023-12-31
Plant and equipment
90,188 GBP2024-12-31
99,548 GBP2023-12-31
Furniture and fittings
29,879 GBP2024-12-31
35,969 GBP2023-12-31
Computers
6,111 GBP2024-12-31
1,791 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Owned/Freehold, Land and buildings
793,781 GBP2023-12-31
Finished Goods/Goods for Resale
1,168,277 GBP2024-12-31
1,854,724 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,161,600 GBP2024-12-31
2,859,517 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
105,445 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
35,045 GBP2024-12-31
49,025 GBP2023-12-31
Other Debtors
Current
301,927 GBP2024-12-31
590,075 GBP2023-12-31
Prepayments/Accrued Income
Current
187,175 GBP2024-12-31
299,006 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
160,000 GBP2024-12-31
331,620 GBP2023-12-31
Trade Creditors/Trade Payables
Current
227,840 GBP2024-12-31
277,763 GBP2023-12-31
Amounts owed to group undertakings
Current
1,730,527 GBP2024-12-31
2,754,873 GBP2023-12-31
Other Taxation & Social Security Payable
Current
260,590 GBP2024-12-31
714,299 GBP2023-12-31
Other Creditors
Current
159,973 GBP2024-12-31
309,454 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
796,140 GBP2024-12-31
639,843 GBP2023-12-31
Creditors
Current
3,269,559 GBP2024-12-31
4,775,507 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
500,000 shares2024-12-31
500,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
445,033 GBP2024-12-31
Between two and five year
851,698 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,296,731 GBP2024-12-31