Average Number of Employees
892024-01-01 ~ 2024-12-31
932023-01-01 ~ 2023-12-31
Turnover/Revenue
37,866,745 GBP2024-01-01 ~ 2024-12-31
38,174,495 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-26,806,377 GBP2024-01-01 ~ 2024-12-31
-26,434,967 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
11,060,368 GBP2024-01-01 ~ 2024-12-31
11,739,528 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,992,073 GBP2024-01-01 ~ 2024-12-31
-12,404,600 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,070,556 GBP2024-01-01 ~ 2024-12-31
-629,351 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
234,388 GBP2024-01-01 ~ 2024-12-31
71,131 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,993,401 GBP2024-01-01 ~ 2024-12-31
-940,963 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-4,097,100 GBP2024-01-01 ~ 2024-12-31
-657,447 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
233,266 GBP2024-12-31
497,771 GBP2023-12-31
Property, Plant & Equipment
91,453 GBP2024-12-31
136,618 GBP2023-12-31
Fixed Assets - Investments
1,521,579 GBP2024-12-31
4,478,167 GBP2023-12-31
Fixed Assets
1,846,298 GBP2024-12-31
5,112,556 GBP2023-12-31
Debtors
Current
1,492,615 GBP2024-12-31
1,553,399 GBP2023-12-31
Cash at bank and in hand
3,873,732 GBP2024-12-31
4,762,970 GBP2023-12-31
Current Assets
5,366,347 GBP2024-12-31
6,316,369 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,656,364 GBP2024-12-31
Net Current Assets/Liabilities
-2,290,017 GBP2024-12-31
-1,459,175 GBP2023-12-31
Total Assets Less Current Liabilities
-443,719 GBP2024-12-31
3,653,381 GBP2023-12-31
Net Assets/Liabilities
-443,719 GBP2024-12-31
3,653,381 GBP2023-12-31
Equity
Called up share capital
30,061 GBP2024-12-31
30,061 GBP2023-12-31
30,061 GBP2023-01-01
Retained earnings (accumulated losses)
-473,780 GBP2024-12-31
3,623,320 GBP2023-12-31
4,280,767 GBP2023-01-01
Equity
-443,719 GBP2024-12-31
3,653,381 GBP2023-12-31
4,310,828 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-4,097,100 GBP2024-01-01 ~ 2024-12-31
-657,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
11,400 GBP2024-01-01 ~ 2024-12-31
11,400 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,546,814 GBP2024-01-01 ~ 2024-12-31
3,413,074 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
508,636 GBP2024-01-01 ~ 2024-12-31
476,378 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,115,039 GBP2024-01-01 ~ 2024-12-31
3,946,686 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
53,963 GBP2024-01-01 ~ 2024-12-31
-217,064 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-998,350 GBP2024-01-01 ~ 2024-12-31
-221,320 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
86,950 GBP2024-12-31
308,781 GBP2023-12-31
Goodwill
65,000 GBP2024-12-31
65,000 GBP2023-12-31
Intangible Assets - Gross Cost
808,423 GBP2024-12-31
957,870 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
44,196 GBP2024-12-31
57,250 GBP2023-12-31
Goodwill
65,000 GBP2024-12-31
65,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
575,157 GBP2024-12-31
460,099 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
214,540 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
42,754 GBP2024-12-31
251,531 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
604,271 GBP2024-12-31
548,859 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
920,116 GBP2024-12-31
864,704 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
449,717 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
728,086 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
76,815 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
100,577 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
526,532 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
828,663 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
77,739 GBP2024-12-31
99,142 GBP2023-12-31
Other Debtors
Current
132,578 GBP2024-12-31
359,741 GBP2023-12-31
Prepayments/Accrued Income
Current
1,360,037 GBP2024-12-31
1,103,974 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
53,963 GBP2023-12-31
Cash and Cash Equivalents
3,873,732 GBP2024-12-31
4,762,970 GBP2023-12-31
Trade Creditors/Trade Payables
Current
185,056 GBP2024-12-31
135,749 GBP2023-12-31
Amounts owed to group undertakings
Current
1,407,090 GBP2024-12-31
1,527,183 GBP2023-12-31
Corporation Tax Payable
Current
1,434 GBP2024-12-31
Taxation/Social Security Payable
Current
117,439 GBP2024-12-31
164,793 GBP2023-12-31
Other Creditors
Current
64,238 GBP2024-12-31
89,407 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
5,742,256 GBP2024-12-31
5,858,412 GBP2023-12-31
Creditors
Current
7,656,364 GBP2024-12-31
7,775,544 GBP2023-12-31
Net Deferred Tax Liability/Asset
53,963 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-53,963 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
30,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.612024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
219,744 GBP2024-12-31
48,935 GBP2023-12-31
Between one and five year
755,927 GBP2024-12-31
3,846 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
975,671 GBP2024-12-31
52,781 GBP2023-12-31