Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,528,227 GBP2024-01-01 ~ 2024-12-31
7,486,864 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,843,716 GBP2024-01-01 ~ 2024-12-31
5,302,236 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
684,511 GBP2024-01-01 ~ 2024-12-31
2,184,628 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,905,189 GBP2024-01-01 ~ 2024-12-31
3,457,044 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,633,361 GBP2024-01-01 ~ 2024-12-31
-919,654 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,097 GBP2024-01-01 ~ 2024-12-31
34,351 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
126,534 GBP2024-01-01 ~ 2024-12-31
8,487 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,757,798 GBP2024-01-01 ~ 2024-12-31
-893,790 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
498,500 GBP2024-01-01 ~ 2024-12-31
-182,170 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-3,256,298 GBP2024-01-01 ~ 2024-12-31
-711,620 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-3,256,298 GBP2024-01-01 ~ 2024-12-31
-711,620 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
104,711 GBP2024-12-31
150,682 GBP2023-12-31
Property, Plant & Equipment
4,048,378 GBP2024-12-31
4,273,426 GBP2023-12-31
Fixed Assets
4,153,089 GBP2024-12-31
4,424,108 GBP2023-12-31
Debtors
3,592,729 GBP2024-12-31
3,162,523 GBP2023-12-31
Cash at bank and in hand
246,713 GBP2024-12-31
54,224 GBP2023-12-31
Current Assets
3,839,442 GBP2024-12-31
3,216,747 GBP2023-12-31
Creditors
Current
5,510,574 GBP2024-12-31
2,401,100 GBP2023-12-31
Net Current Assets/Liabilities
-1,671,132 GBP2024-12-31
815,647 GBP2023-12-31
Total Assets Less Current Liabilities
2,481,957 GBP2024-12-31
5,239,755 GBP2023-12-31
Net Assets/Liabilities
1,765,400 GBP2024-12-31
5,021,698 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,765,300 GBP2024-12-31
5,021,598 GBP2023-12-31
5,733,218 GBP2022-12-31
Equity
1,765,400 GBP2024-12-31
5,021,698 GBP2023-12-31
5,733,318 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,256,298 GBP2024-01-01 ~ 2024-12-31
-711,620 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-455,227 GBP2023-12-31
Wages/Salaries
3,948,122 GBP2024-01-01 ~ 2024-12-31
3,082,632 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
210,792 GBP2024-01-01 ~ 2024-12-31
307,421 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
120,216 GBP2024-01-01 ~ 2024-12-31
284,601 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,279,130 GBP2024-01-01 ~ 2024-12-31
3,674,654 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
762024-01-01 ~ 2024-12-31
742023-01-01 ~ 2023-12-31
Director Remuneration
56,060 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
636,522 GBP2024-01-01 ~ 2024-12-31
440,639 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,876 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-689,450 GBP2024-01-01 ~ 2024-12-31
-223,448 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
210,700 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
105,989 GBP2024-12-31
60,018 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
45,971 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
104,711 GBP2024-12-31
150,682 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,027,814 GBP2024-12-31
3,400,008 GBP2023-12-31
Furniture and fittings
317,350 GBP2024-12-31
603,966 GBP2023-12-31
Computers
479,729 GBP2024-12-31
436,384 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,318,380 GBP2024-12-31
5,906,924 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-568 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-568 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-62,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,485,551 GBP2024-12-31
1,130,515 GBP2023-12-31
Furniture and fittings
97,101 GBP2024-12-31
77,499 GBP2023-12-31
Computers
351,574 GBP2024-12-31
250,950 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,270,002 GBP2024-12-31
1,633,498 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
161,242 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
349,960 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
24,696 GBP2024-01-01 ~ 2024-12-31
Computers
100,624 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
636,522 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-18 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,542,263 GBP2024-12-31
2,269,493 GBP2023-12-31
Furniture and fittings
220,249 GBP2024-12-31
526,467 GBP2023-12-31
Computers
128,155 GBP2024-12-31
185,434 GBP2023-12-31
Land and buildings, Short leasehold
1,292,032 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,479,426 GBP2024-12-31
1,676,794 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
698,959 GBP2024-12-31
90,930 GBP2023-12-31
Other Debtors
Current
25,140 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
794,274 GBP2024-12-31
629,919 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
190,050 GBP2024-12-31
4,697 GBP2023-12-31
Prepayments
Current
404,880 GBP2024-12-31
760,183 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,592,729 GBP2024-12-31
Amounts falling due within one year, Current
3,162,523 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
455,227 GBP2023-12-31
Trade Creditors/Trade Payables
Current
750,727 GBP2024-12-31
209,639 GBP2023-12-31
Amounts owed to group undertakings
Current
3,896,659 GBP2024-12-31
648,270 GBP2023-12-31
Other Taxation & Social Security Payable
Current
59,646 GBP2024-12-31
174,044 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
803,542 GBP2024-12-31
913,920 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
415,427 GBP2024-12-31
359,177 GBP2023-12-31
Between one and five year
1,649,062 GBP2024-12-31
1,652,291 GBP2023-12-31
More than five year
946,954 GBP2024-12-31
1,415,402 GBP2023-12-31
All periods
3,011,443 GBP2024-12-31
3,426,870 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
716,557 GBP2024-12-31
737,898 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
716,557 GBP2024-12-31
218,057 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,256,298 GBP2024-01-01 ~ 2024-12-31