Intangible Assets
Goodwill
1,669,922 GBP2024-12-31
724,006 GBP2023-12-31
Other
4,719 GBP2024-12-31
4,934 GBP2023-12-31
Intangible Assets
1,674,641 GBP2024-12-31
728,940 GBP2023-12-31
Property, Plant & Equipment
263,523 GBP2024-12-31
277,720 GBP2023-12-31
Fixed Assets - Investments
3,632,664 GBP2024-12-31
9,313,925 GBP2023-12-31
Fixed Assets
5,570,828 GBP2024-12-31
10,320,585 GBP2023-12-31
Debtors
2,907,582 GBP2024-12-31
2,569,273 GBP2023-12-31
Cash at bank and in hand
204,263 GBP2024-12-31
127,295 GBP2023-12-31
Current Assets
3,275,534 GBP2024-12-31
2,795,449 GBP2023-12-31
Net Current Assets/Liabilities
-5,171,302 GBP2024-12-31
-4,956,038 GBP2023-12-31
Total Assets Less Current Liabilities
399,526 GBP2024-12-31
5,364,547 GBP2023-12-31
Net Assets/Liabilities
-4,290,032 GBP2024-12-31
-197,714 GBP2023-12-31
Equity
Called up share capital
1,161 GBP2024-12-31
1,161 GBP2023-12-31
1,161 GBP2022-12-31
Share premium
218,152 GBP2024-12-31
218,152 GBP2023-12-31
218,152 GBP2022-12-31
Capital redemption reserve
1,769 GBP2024-12-31
1,769 GBP2023-12-31
1,769 GBP2022-12-31
Retained earnings (accumulated losses)
-4,511,114 GBP2024-12-31
-418,796 GBP2023-12-31
1,195,015 GBP2022-12-31
Equity
-4,290,032 GBP2024-12-31
-197,714 GBP2023-12-31
Profit/Loss
-57,017 GBP2024-01-01 ~ 2024-12-31
-1,285,939 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
44,752 GBP2022-12-31
Average Number of Employees
382024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Wages/Salaries
1,396,719 GBP2024-01-01 ~ 2024-12-31
642,549 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,137 GBP2024-01-01 ~ 2024-12-31
19,194 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,588,308 GBP2024-01-01 ~ 2024-12-31
736,744 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
8,135,268 GBP2024-12-31
2,454,007 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
60,773 GBP2024-12-31
60,773 GBP2023-12-31
Development expenditure
393,612 GBP2024-12-31
387,835 GBP2023-12-31
Intangible Assets - Gross Cost
8,589,653 GBP2024-12-31
2,902,615 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
6,465,346 GBP2024-12-31
1,730,001 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
60,773 GBP2024-12-31
55,839 GBP2023-12-31
Development expenditure
388,893 GBP2024-12-31
387,835 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,915,012 GBP2024-12-31
2,173,675 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
700,044 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
4,934 GBP2024-01-01 ~ 2024-12-31
Development expenditure
1,058 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
706,036 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
4,934 GBP2023-12-31
Development expenditure
4,719 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
121,857 GBP2024-12-31
118,192 GBP2023-12-31
Plant and equipment
1,901,124 GBP2024-12-31
1,874,968 GBP2023-12-31
Furniture and fittings
37,567 GBP2024-12-31
0 GBP2023-12-31
Motor vehicles
36,219 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,096,767 GBP2024-12-31
1,993,160 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
117,350 GBP2024-12-31
104,628 GBP2023-12-31
Plant and equipment
1,701,118 GBP2024-12-31
1,610,812 GBP2023-12-31
Furniture and fittings
6,032 GBP2024-12-31
0 GBP2023-12-31
Motor vehicles
8,744 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,833,244 GBP2024-12-31
1,715,440 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,722 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
90,306 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,032 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,744 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,804 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
4,507 GBP2024-12-31
13,564 GBP2023-12-31
Plant and equipment
200,006 GBP2024-12-31
264,156 GBP2023-12-31
Furniture and fittings
31,535 GBP2024-12-31
0 GBP2023-12-31
Motor vehicles
27,475 GBP2024-12-31
0 GBP2023-12-31
Investments in Subsidiaries
3,632,664 GBP2024-12-31
9,313,925 GBP2023-12-31
Finished Goods/Goods for Resale
163,689 GBP2024-12-31
98,881 GBP2023-12-31
Trade Debtors/Trade Receivables
697,190 GBP2024-12-31
470,730 GBP2023-12-31
Amount of corporation tax that is recoverable
33,261 GBP2024-12-31
17,772 GBP2023-12-31
Other Debtors
Current
2,128,677 GBP2024-12-31
2,080,771 GBP2023-12-31
Prepayments/Accrued Income
Current
48,454 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
53,298 GBP2024-12-31
72,611 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
0 GBP2023-12-31
Other Creditors
Current
920,067 GBP2024-12-31
752,099 GBP2023-12-31
Creditors
Current
8,446,836 GBP2024-12-31
7,751,487 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
98,222 GBP2024-12-31
80,947 GBP2023-12-31
Bank Borrowings
5,196,733 GBP2024-12-31
5,832,636 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
663,173 GBP2024-12-31
411,077 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
53,299 GBP2024-12-31
72,611 GBP2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
141,685 GBP2024-01-01 ~ 2024-12-31
89,887 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
388,417 GBP2024-01-01 ~ 2024-12-31
161,560 GBP2023-01-01 ~ 2023-12-31