Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
18,677,112 GBP2024-01-01 ~ 2024-12-31
17,353,474 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
12,416,166 GBP2024-01-01 ~ 2024-12-31
10,865,187 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,260,946 GBP2024-01-01 ~ 2024-12-31
6,488,287 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
17,246,753 GBP2024-01-01 ~ 2024-12-31
13,908,180 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-3,867,811 GBP2024-01-01 ~ 2024-12-31
-2,280,198 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
147,358 GBP2024-01-01 ~ 2024-12-31
156,779 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
585,798 GBP2024-01-01 ~ 2024-12-31
440,363 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,306,251 GBP2024-01-01 ~ 2024-12-31
-2,563,782 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-208,231 GBP2024-01-01 ~ 2024-12-31
-164,150 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-4,098,020 GBP2024-01-01 ~ 2024-12-31
-2,399,632 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-4,098,020 GBP2024-01-01 ~ 2024-12-31
-2,399,632 GBP2023-01-01 ~ 2023-12-31
Total Inventories
156,430 GBP2024-12-31
155,004 GBP2023-12-31
Debtors
6,685,918 GBP2024-12-31
9,374,599 GBP2023-12-31
Cash at bank and in hand
1,717 GBP2024-12-31
2,173 GBP2023-12-31
Current Assets
6,844,065 GBP2024-12-31
9,531,776 GBP2023-12-31
Net Current Assets/Liabilities
-4,696,540 GBP2024-12-31
-1,628,623 GBP2023-12-31
Total Assets Less Current Liabilities
-2,484,023 GBP2024-12-31
1,790,228 GBP2023-12-31
Net Assets/Liabilities
-3,667,037 GBP2024-12-31
430,983 GBP2023-12-31
Equity
Called up share capital
274,999 GBP2024-12-31
274,999 GBP2023-12-31
274,999 GBP2022-12-31
Share premium
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
-3,942,037 GBP2024-12-31
155,983 GBP2023-12-31
2,555,615 GBP2022-12-31
Equity
-3,667,037 GBP2024-12-31
430,983 GBP2023-12-31
2,830,615 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,098,020 GBP2024-01-01 ~ 2024-12-31
-2,399,632 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,537,130 GBP2024-01-01 ~ 2024-12-31
6,095,655 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
877,173 GBP2024-01-01 ~ 2024-12-31
691,258 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
311,547 GBP2024-01-01 ~ 2024-12-31
292,138 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,725,850 GBP2024-01-01 ~ 2024-12-31
7,079,051 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1292024-01-01 ~ 2024-12-31
1232023-01-01 ~ 2023-12-31
Director Remuneration
685,020 GBP2024-01-01 ~ 2024-12-31
659,765 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,288,282 GBP2024-01-01 ~ 2024-12-31
1,379,820 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,125 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,076,563 GBP2024-01-01 ~ 2024-12-31
-640,946 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
3,155,140 GBP2023-12-31
Plant and equipment
4,366,793 GBP2024-12-31
4,320,425 GBP2023-12-31
Computers
3,042,791 GBP2024-12-31
3,035,526 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,643,973 GBP2024-12-31
10,511,091 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,832,796 GBP2023-12-31
Plant and equipment
3,469,604 GBP2024-12-31
2,867,697 GBP2023-12-31
Computers
2,720,734 GBP2024-12-31
2,442,681 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,431,456 GBP2024-12-31
7,143,174 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
601,907 GBP2024-01-01 ~ 2024-12-31
Computers
278,053 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,288,282 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
897,189 GBP2024-12-31
Computers
322,057 GBP2024-12-31
Property, Plant & Equipment
2,212,517 GBP2024-12-31
3,367,917 GBP2023-12-31
Merchandise
156,430 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
2,587,283 GBP2024-12-31
3,156,937 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,173,940 GBP2024-12-31
5,542,438 GBP2023-12-31
Other Debtors
Current
373,986 GBP2024-12-31
347,198 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
25,763 GBP2024-12-31
34,700 GBP2023-12-31
Prepayments/Accrued Income
Current
524,946 GBP2024-12-31
293,326 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,685,918 GBP2024-12-31
9,374,599 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,477,334 GBP2024-12-31
1,030,130 GBP2023-12-31
Amounts owed to group undertakings
Current
6,407,775 GBP2024-12-31
7,847,128 GBP2023-12-31
Other Taxation & Social Security Payable
Current
278,565 GBP2024-12-31
257,023 GBP2023-12-31
Other Creditors
Current
181,543 GBP2024-12-31
160,761 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,195,388 GBP2024-12-31
1,865,357 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
901,035 GBP2024-12-31
901,035 GBP2023-12-31
Between one and five year
1,204,770 GBP2024-12-31
2,105,805 GBP2023-12-31
All periods
2,105,805 GBP2024-12-31
3,006,840 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
244,014 GBP2024-12-31
452,245 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
274,999 shares2024-12-31