Cost of Sales
-514,347 GBP2024-01-01 ~ 2024-12-31
-478,352 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-989,907 GBP2024-01-01 ~ 2024-12-31
-866,418 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
733 GBP2024-01-01 ~ 2024-12-31
407 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
263,927 GBP2024-01-01 ~ 2024-12-31
252,881 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
263,927 GBP2024-01-01 ~ 2024-12-31
252,881 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
263,927 GBP2024-01-01 ~ 2024-12-31
252,881 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
106,818 GBP2024-12-31
49,364 GBP2023-12-31
Property, Plant & Equipment
191,955 GBP2024-12-31
47,250 GBP2023-12-31
Fixed Assets
298,773 GBP2024-12-31
96,614 GBP2023-12-31
Debtors
453,488 GBP2024-12-31
642,751 GBP2023-12-31
Cash at bank and in hand
122,823 GBP2024-12-31
97,508 GBP2023-12-31
Current Assets
778,086 GBP2024-12-31
905,716 GBP2023-12-31
Net Current Assets/Liabilities
434,818 GBP2024-12-31
418,858 GBP2023-12-31
Total Assets Less Current Liabilities
733,591 GBP2024-12-31
515,472 GBP2023-12-31
Net Assets/Liabilities
708,904 GBP2024-12-31
444,977 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
698,904 GBP2024-12-31
434,977 GBP2023-12-31
182,096 GBP2022-12-31
Equity
708,904 GBP2024-12-31
444,977 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
263,927 GBP2024-01-01 ~ 2024-12-31
252,881 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,750 GBP2024-01-01 ~ 2024-12-31
9,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
92024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Wages/Salaries
422,042 GBP2024-01-01 ~ 2024-12-31
368,337 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,338 GBP2024-01-01 ~ 2024-12-31
8,919 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
486,579 GBP2024-01-01 ~ 2024-12-31
411,533 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
144,000 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
148,634 GBP2024-12-31
60,446 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
41,816 GBP2024-12-31
11,082 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
30,734 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
106,818 GBP2024-12-31
49,364 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
40,172 GBP2024-12-31
35,705 GBP2023-12-31
Furniture and fittings
22,512 GBP2024-12-31
21,202 GBP2023-12-31
Computers
43,968 GBP2024-12-31
33,895 GBP2023-12-31
Motor vehicles
107,981 GBP2024-12-31
62,092 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
308,401 GBP2024-12-31
153,950 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
-15,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-15,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
93,768 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
34,160 GBP2024-12-31
33,129 GBP2023-12-31
Furniture and fittings
16,286 GBP2024-12-31
15,224 GBP2023-12-31
Computers
27,683 GBP2024-12-31
25,863 GBP2023-12-31
Motor vehicles
32,687 GBP2024-12-31
32,431 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
116,446 GBP2024-12-31
106,700 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
5,577 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,031 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,062 GBP2024-01-01 ~ 2024-12-31
Computers
1,820 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
10,921 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,411 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
-10,665 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,665 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
5,630 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
88,138 GBP2024-12-31
Plant and equipment
6,012 GBP2024-12-31
2,576 GBP2023-12-31
Furniture and fittings
6,226 GBP2024-12-31
5,978 GBP2023-12-31
Computers
16,285 GBP2024-12-31
8,032 GBP2023-12-31
Motor vehicles
75,294 GBP2024-12-31
29,661 GBP2023-12-31
Finished Goods/Goods for Resale
201,775 GBP2024-12-31
165,457 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
332,990 GBP2024-12-31
585,480 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
73,800 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
36,051 GBP2024-12-31
16,529 GBP2023-12-31
Prepayments/Accrued Income
Current
10,647 GBP2024-12-31
40,742 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
40,000 GBP2024-12-31
40,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
5,932 GBP2024-12-31
6,692 GBP2023-12-31
Trade Creditors/Trade Payables
Current
144,649 GBP2024-12-31
133,049 GBP2023-12-31
Other Taxation & Social Security Payable
Current
33,895 GBP2024-12-31
97,721 GBP2023-12-31
Other Creditors
Current
6,868 GBP2024-12-31
57,747 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
109,164 GBP2024-12-31
151,649 GBP2023-12-31
Creditors
Current
343,268 GBP2024-12-31
486,858 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
20,000 GBP2024-12-31
60,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,687 GBP2024-12-31
10,495 GBP2023-12-31
Creditors
Non-current
24,687 GBP2024-12-31
70,495 GBP2023-12-31
Bank Borrowings
60,000 GBP2024-12-31
100,000 GBP2023-12-31
Total Borrowings
Current
40,000 GBP2024-12-31
40,000 GBP2023-12-31
Non-current
20,000 GBP2024-12-31
60,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
5,932 GBP2024-12-31
6,692 GBP2023-12-31
Minimum gross finance lease payments owing
10,619 GBP2024-12-31
17,187 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
8,000 shares2024-12-31
8,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,000 shares2024-12-31
2,000 shares2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
72,500 GBP2024-12-31
72,500 GBP2023-12-31
Between two and five year
145,000 GBP2024-12-31
217,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
217,500 GBP2024-12-31
290,000 GBP2023-12-31