Average Number of Employees
232024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Intangible Assets
3,787 GBP2024-12-31
5,164 GBP2023-12-31
Property, Plant & Equipment
457,316 GBP2024-12-31
219,198 GBP2023-12-31
Fixed Assets
461,103 GBP2024-12-31
224,362 GBP2023-12-31
Total Inventories
562,802 GBP2024-12-31
511,427 GBP2023-12-31
Debtors
Non-current
670,234 GBP2023-12-31
Current
1,809,282 GBP2024-12-31
856,913 GBP2023-12-31
Cash at bank and in hand
81,626 GBP2024-12-31
10,797 GBP2023-12-31
Current Assets
2,453,710 GBP2024-12-31
2,049,371 GBP2023-12-31
Net Current Assets/Liabilities
-545,357 GBP2024-12-31
-285,057 GBP2023-12-31
Total Assets Less Current Liabilities
-84,254 GBP2024-12-31
-60,695 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,618,406 GBP2023-12-31
Net Assets/Liabilities
-1,689,944 GBP2024-12-31
-4,679,101 GBP2023-12-31
Equity
Called up share capital
439,459 GBP2024-12-31
439,458 GBP2023-12-31
Share premium
634,000 GBP2024-12-31
634,000 GBP2023-12-31
Other miscellaneous reserve
999,533 GBP2024-12-31
999,533 GBP2023-12-31
Retained earnings (accumulated losses)
-3,762,936 GBP2024-12-31
-6,752,092 GBP2023-12-31
Equity
-1,689,944 GBP2024-12-31
-4,679,101 GBP2023-12-31
Intangible Assets - Gross Cost
Development expenditure
5,508 GBP2024-12-31
5,508 GBP2023-12-31
Goodwill
634,000 GBP2024-12-31
634,000 GBP2023-12-31
Intangible Assets - Gross Cost
639,508 GBP2024-12-31
639,508 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,721 GBP2024-12-31
344 GBP2023-12-31
Goodwill
634,000 GBP2024-12-31
634,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
635,721 GBP2024-12-31
634,344 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,377 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
3,787 GBP2024-12-31
5,164 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
19,506 GBP2024-12-31
12,830 GBP2023-12-31
Motor vehicles
168,255 GBP2024-12-31
168,405 GBP2023-12-31
Furniture and fittings
58,820 GBP2024-12-31
55,617 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
845,319 GBP2024-12-31
416,432 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-416 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-150 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,280 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-4,846 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,329 GBP2023-12-31
Motor vehicles
107,985 GBP2023-12-31
Furniture and fittings
30,852 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
197,234 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
3,341 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
17,361 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
10,452 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
183,570 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
12,045 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
12,045 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-416 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-150 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,280 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,846 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,254 GBP2024-12-31
Motor vehicles
137,241 GBP2024-12-31
Furniture and fittings
37,024 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,003 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
12,252 GBP2024-12-31
8,501 GBP2023-12-31
Motor vehicles
31,014 GBP2024-12-31
60,420 GBP2023-12-31
Furniture and fittings
21,796 GBP2024-12-31
24,765 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
13,716 GBP2023-12-31
Under hire purchased contracts or finance leases
13,716 GBP2023-12-31
Finished Goods/Goods for Resale
562,802 GBP2024-12-31
511,427 GBP2023-12-31
Other Debtors
Non-current
670,234 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,817,547 GBP2024-12-31
1,634,431 GBP2023-12-31
Other Debtors
Current
460,445 GBP2024-12-31
212,947 GBP2023-12-31
Prepayments/Accrued Income
Current
154,982 GBP2024-12-31
100,117 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
723,140 GBP2024-12-31
130,617 GBP2023-12-31
Cash and Cash Equivalents
81,626 GBP2024-12-31
10,797 GBP2023-12-31
Other Remaining Borrowings
Current
312,121 GBP2024-12-31
180,595 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,632,505 GBP2024-12-31
1,262,635 GBP2023-12-31
Taxation/Social Security Payable
Current
27,124 GBP2024-12-31
179,350 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
21,574 GBP2023-12-31
Other Creditors
Current
933,033 GBP2024-12-31
595,990 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
94,284 GBP2024-12-31
94,284 GBP2023-12-31
Creditors
Current
2,999,067 GBP2024-12-31
2,334,428 GBP2023-12-31
Other Remaining Borrowings
Non-current
88,367 GBP2024-12-31
102,080 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
100,000 GBP2024-12-31
2,925,399 GBP2023-12-31
Other Creditors
Non-current
1,417,323 GBP2024-12-31
1,590,927 GBP2023-12-31
Creditors
Non-current
1,605,690 GBP2024-12-31
4,618,406 GBP2023-12-31
Total Borrowings
400,488 GBP2024-12-31
282,675 GBP2023-12-31
Net Deferred Tax Liability/Asset
723,140 GBP2024-12-31
130,617 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
592,523 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,384,886 shares2024-12-31
Par Value of Share
Class 1 ordinary share
0.12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
243,000 GBP2024-12-31
120,883 GBP2023-12-31
Between one and five year
972,000 GBP2024-12-31
413,017 GBP2023-12-31
More than five year
1,060,545 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,275,545 GBP2024-12-31
533,900 GBP2023-12-31