Average Number of Employees
622024-01-01 ~ 2024-12-31
662023-01-01 ~ 2023-12-31
Intangible Assets
1,659,783 GBP2024-12-31
1,921,508 GBP2023-12-31
Property, Plant & Equipment
299,500 GBP2024-12-31
429,523 GBP2023-12-31
Fixed Assets
1,959,283 GBP2024-12-31
2,351,031 GBP2023-12-31
Total Inventories
2,452,676 GBP2024-12-31
2,702,499 GBP2023-12-31
Debtors
Current
20,984,239 GBP2024-12-31
24,616,619 GBP2023-12-31
Cash at bank and in hand
3,489,554 GBP2024-12-31
3,150,970 GBP2023-12-31
Current Assets
26,926,469 GBP2024-12-31
30,470,088 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,886,979 GBP2023-12-31
Net Current Assets/Liabilities
17,529,733 GBP2024-12-31
21,583,109 GBP2023-12-31
Total Assets Less Current Liabilities
19,489,016 GBP2024-12-31
23,934,140 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,652,810 GBP2023-12-31
Net Assets/Liabilities
18,511,595 GBP2024-12-31
19,711,987 GBP2023-12-31
Equity
Called up share capital
5,050,200 GBP2024-12-31
5,050,200 GBP2023-12-31
5,050,200 GBP2023-01-01
Other miscellaneous reserve
-560,404 GBP2024-12-31
Retained earnings (accumulated losses)
14,021,799 GBP2024-12-31
14,661,787 GBP2023-12-31
14,546,218 GBP2023-01-01
Equity
18,511,595 GBP2024-12-31
19,711,987 GBP2023-12-31
19,596,418 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-639,988 GBP2024-01-01 ~ 2024-12-31
115,569 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-639,988 GBP2024-01-01 ~ 2024-12-31
115,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
101,618 GBP2024-01-01 ~ 2024-12-31
132,415 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
3,489,554 GBP2024-12-31
3,150,970 GBP2023-12-31
1,333,516 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Office equipment
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
33,600 GBP2024-01-01 ~ 2024-12-31
32,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,181,153 GBP2024-01-01 ~ 2024-12-31
3,489,083 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
129,790 GBP2024-01-01 ~ 2024-12-31
185,121 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,414,259 GBP2024-01-01 ~ 2024-12-31
3,781,354 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
89,354 GBP2024-01-01 ~ 2024-12-31
113 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
3 GBP2024-01-01 ~ 2024-12-31
277,735 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-96,831 GBP2024-01-01 ~ 2024-12-31
75,406 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
357,935 GBP2024-01-01 ~ 2024-12-31
-4,213 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-282,053 GBP2024-01-01 ~ 2024-12-31
111,356 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-81,322 GBP2024-01-01 ~ 2024-12-31
26,169 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
270,399 GBP2024-12-31
270,399 GBP2023-12-31
Goodwill
3,459,489 GBP2024-12-31
3,189,007 GBP2023-12-31
Intangible Assets - Gross Cost
4,049,509 GBP2024-12-31
3,774,027 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
270,399 GBP2024-12-31
270,399 GBP2023-12-31
Goodwill
1,804,428 GBP2024-12-31
1,267,499 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,389,726 GBP2024-12-31
1,852,519 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
537,207 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
1,655,061 GBP2024-12-31
1,921,508 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,468,260 GBP2024-12-31
1,498,157 GBP2023-12-31
Furniture and fittings
68,677 GBP2024-12-31
220,427 GBP2023-12-31
Office equipment
22,096 GBP2024-12-31
63,257 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,559,033 GBP2024-12-31
1,781,841 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,897 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-151,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-222,808 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,207,742 GBP2024-12-31
1,127,754 GBP2023-12-31
Furniture and fittings
40,889 GBP2024-12-31
216,591 GBP2023-12-31
Office equipment
10,902 GBP2024-12-31
7,973 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,259,533 GBP2024-12-31
1,352,318 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
11,049 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
3,731 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
101,619 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,851 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-186,751 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-194,404 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
260,518 GBP2024-12-31
370,403 GBP2023-12-31
Furniture and fittings
27,788 GBP2024-12-31
3,836 GBP2023-12-31
Office equipment
11,194 GBP2024-12-31
55,284 GBP2023-12-31
Finished Goods/Goods for Resale
2,452,676 GBP2024-12-31
2,702,499 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,771,985 GBP2024-12-31
4,321,529 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,538,990 GBP2024-12-31
7,247,648 GBP2023-12-31
Other Debtors
Current
6,045,810 GBP2024-12-31
12,465,515 GBP2023-12-31
Prepayments/Accrued Income
Current
627,454 GBP2024-12-31
581,927 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,769,239 GBP2024-12-31
4,181,303 GBP2023-12-31
Amounts owed to group undertakings
Current
2,058,716 GBP2024-12-31
426,323 GBP2023-12-31
Corporation Tax Payable
Current
2,736,001 GBP2024-12-31
1,761,350 GBP2023-12-31
Taxation/Social Security Payable
Current
719,944 GBP2024-12-31
1,247,225 GBP2023-12-31
Other Creditors
Current
632,589 GBP2024-12-31
470,976 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
480,247 GBP2024-12-31
799,802 GBP2023-12-31
Creditors
Current
9,396,736 GBP2024-12-31
8,886,979 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
1,334,779 GBP2023-12-31
Creditors
Non-current
504,909 GBP2024-12-31
3,652,810 GBP2023-12-31
Net Deferred Tax Liability/Asset
-472,512 GBP2024-12-31
-569,343 GBP2023-12-31
-493,937 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
96,831 GBP2024-01-01 ~ 2024-12-31
-75,406 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-569,343 GBP2024-12-31
-493,937 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
5,050,100 shares2024-12-31
5,050,100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
134,379 GBP2024-12-31
195,508 GBP2023-12-31
Between one and five year
129,001 GBP2024-12-31
348,472 GBP2023-12-31
More than five year
109,865 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
263,380 GBP2024-12-31
653,845 GBP2023-12-31