Average Number of Employees
792024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Turnover/Revenue
23,400,031 GBP2024-01-01 ~ 2024-12-31
14,812,481 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,647,291 GBP2024-01-01 ~ 2024-12-31
-10,709,581 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,752,740 GBP2024-01-01 ~ 2024-12-31
4,102,900 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-483,990 GBP2024-01-01 ~ 2024-12-31
-215,189 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,568,262 GBP2024-01-01 ~ 2024-12-31
-4,152,182 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,088,786 GBP2024-01-01 ~ 2024-12-31
59,448 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,630,928 GBP2024-01-01 ~ 2024-12-31
-330,951 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,542,537 GBP2024-01-01 ~ 2024-12-31
-330,951 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
756,414 GBP2024-12-31
684,303 GBP2023-12-31
Property, Plant & Equipment
4,175,577 GBP2024-12-31
4,494,366 GBP2023-12-31
Fixed Assets
4,931,991 GBP2024-12-31
5,178,669 GBP2023-12-31
Total Inventories
4,268,957 GBP2024-12-31
5,271,045 GBP2023-12-31
Debtors
Current
7,538,356 GBP2024-12-31
4,683,942 GBP2023-12-31
Cash at bank and in hand
1,432,899 GBP2024-12-31
803,915 GBP2023-12-31
Current Assets
13,240,212 GBP2024-12-31
10,758,902 GBP2023-12-31
Net Current Assets/Liabilities
5,341,420 GBP2024-12-31
-2,183,569 GBP2023-12-31
Total Assets Less Current Liabilities
10,273,411 GBP2024-12-31
2,995,100 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-6,900,000 GBP2024-12-31
Net Assets/Liabilities
2,033,671 GBP2024-12-31
-508,866 GBP2023-12-31
Equity
Called up share capital
32,728 GBP2024-12-31
32,728 GBP2023-12-31
32,728 GBP2023-01-01
Share premium
432,729 GBP2024-12-31
432,729 GBP2023-12-31
432,729 GBP2023-01-01
Capital redemption reserve
9 GBP2024-12-31
9 GBP2023-12-31
9 GBP2023-01-01
Retained earnings (accumulated losses)
1,568,205 GBP2024-12-31
-974,332 GBP2023-12-31
-643,381 GBP2023-01-01
Equity
2,033,671 GBP2024-12-31
-508,866 GBP2023-12-31
-177,915 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,542,537 GBP2024-01-01 ~ 2024-12-31
-330,951 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,900 GBP2024-01-01 ~ 2024-12-31
30,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,773,528 GBP2024-01-01 ~ 2024-12-31
3,158,155 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
355,599 GBP2024-01-01 ~ 2024-12-31
286,364 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,360,978 GBP2024-01-01 ~ 2024-12-31
3,655,738 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
118,129 GBP2024-01-01 ~ 2024-12-31
90,052 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-261,693 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
657,732 GBP2024-01-01 ~ 2024-12-31
-82,738 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
1,939,144 GBP2024-12-31
1,683,419 GBP2023-12-31
Computer software
3,959 GBP2024-12-31
3,959 GBP2023-12-31
Goodwill
320,386 GBP2023-12-31
Intangible Assets - Gross Cost
1,943,103 GBP2024-12-31
2,007,764 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,183,379 GBP2024-12-31
1,001,084 GBP2023-12-31
Goodwill
320,386 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,186,689 GBP2024-12-31
1,323,461 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
183,614 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
755,765 GBP2024-12-31
682,335 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,408,133 GBP2024-12-31
5,404,068 GBP2023-12-31
Plant and equipment
338,325 GBP2024-12-31
312,754 GBP2023-12-31
Furniture and fittings
255,438 GBP2024-12-31
255,438 GBP2023-12-31
Computers
150,311 GBP2024-12-31
134,984 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,152,207 GBP2024-12-31
6,107,244 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
266,388 GBP2023-12-31
Furniture and fittings
188,872 GBP2023-12-31
Computers
91,500 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,612,878 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
49,865 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
27,452 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
363,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
282,543 GBP2024-12-31
Furniture and fittings
238,737 GBP2024-12-31
Computers
118,952 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,976,630 GBP2024-12-31
Property, Plant & Equipment
Buildings
4,071,735 GBP2024-12-31
4,337,950 GBP2023-12-31
Plant and equipment
55,782 GBP2024-12-31
46,366 GBP2023-12-31
Furniture and fittings
16,701 GBP2024-12-31
66,566 GBP2023-12-31
Computers
31,359 GBP2024-12-31
43,484 GBP2023-12-31
Raw materials and consumables
3,502,251 GBP2024-12-31
3,836,931 GBP2023-12-31
Value of work in progress
477,904 GBP2024-12-31
914,110 GBP2023-12-31
Finished Goods/Goods for Resale
288,802 GBP2024-12-31
520,004 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
262,982 GBP2024-12-31
1,043,821 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,847,047 GBP2024-12-31
3,117,548 GBP2023-12-31
Other Debtors
Current
101,866 GBP2024-12-31
202,760 GBP2023-12-31
Prepayments/Accrued Income
Current
64,768 GBP2024-12-31
319,813 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
261,693 GBP2024-12-31
Other Remaining Borrowings
Current
3,994,988 GBP2023-12-31
Trade Creditors/Trade Payables
Current
816,013 GBP2024-12-31
2,444,772 GBP2023-12-31
Amounts owed to group undertakings
Current
6,017,973 GBP2024-12-31
5,171,397 GBP2023-12-31
Corporation Tax Payable
Current
350,084 GBP2024-12-31
Taxation/Social Security Payable
Current
88,904 GBP2024-12-31
77,020 GBP2023-12-31
Other Creditors
Current
113,704 GBP2024-12-31
531,886 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
512,114 GBP2024-12-31
722,408 GBP2023-12-31
Creditors
Current
7,898,792 GBP2024-12-31
12,942,471 GBP2023-12-31
Other Remaining Borrowings
Non-current
6,900,000 GBP2024-12-31
2,905,012 GBP2023-12-31
Total Borrowings
6,900,000 GBP2024-12-31
6,900,000 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
261,693 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
261,693 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
32,728 shares2024-12-31
32,728 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
14,813 GBP2024-12-31
17,254 GBP2023-12-31
Between one and five year
22,911 GBP2024-12-31
7,021 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
37,724 GBP2024-12-31
24,275 GBP2023-12-31