Distribution Costs
-1,669,535 GBP2024-01-01 ~ 2024-12-31
-1,825,980 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,288,085 GBP2024-01-01 ~ 2024-12-31
-2,544,539 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
359 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,175,853 GBP2024-01-01 ~ 2024-12-31
-798,885 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-858,913 GBP2024-01-01 ~ 2024-12-31
-636,256 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-862,966 GBP2024-12-31
-4,053 GBP2023-12-31
632,203 GBP2022-12-31
Intangible Assets
Other
205,891 GBP2024-12-31
272,459 GBP2023-12-31
Property, Plant & Equipment
3,055,567 GBP2024-12-31
2,590,549 GBP2023-12-31
Fixed Assets
3,261,458 GBP2024-12-31
2,863,008 GBP2023-12-31
Debtors
2,181,037 GBP2024-12-31
3,390,500 GBP2023-12-31
Cash at bank and in hand
407,190 GBP2024-12-31
549,754 GBP2023-12-31
Current Assets
3,541,533 GBP2024-12-31
4,892,576 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,057,489 GBP2024-12-31
-7,069,229 GBP2023-12-31
Net Current Assets/Liabilities
-3,515,956 GBP2024-12-31
-2,176,653 GBP2023-12-31
Total Assets Less Current Liabilities
-254,498 GBP2024-12-31
686,355 GBP2023-12-31
Net Assets/Liabilities
-612,966 GBP2024-12-31
245,947 GBP2023-12-31
Equity
Called up share capital
250,000 GBP2024-12-31
250,000 GBP2023-12-31
Equity
-612,966 GBP2024-12-31
245,947 GBP2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
23,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1112024-01-01 ~ 2024-12-31
1102023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,237 GBP2024-01-01 ~ 2024-12-31
121,557 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
77,602 GBP2024-01-01 ~ 2024-12-31
110,240 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,940 GBP2024-01-01 ~ 2024-12-31
93,749 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
665,680 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
459,789 GBP2024-12-31
393,221 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
66,568 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
205,891 GBP2024-12-31
272,459 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,387,466 GBP2024-12-31
2,596,734 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,271,120 GBP2024-12-31
3,772,637 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-277,154 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-277,154 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
996,245 GBP2024-12-31
1,056,520 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,215,553 GBP2024-12-31
1,182,088 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
203,186 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
296,926 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-263,461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-263,461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,391,221 GBP2024-12-31
1,540,214 GBP2023-12-31
Land and buildings
1,050,335 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,657,348 GBP2024-12-31
2,234,842 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
106,854 GBP2024-12-31
796,999 GBP2023-12-31
Other Debtors
Current
58,572 GBP2024-12-31
26,149 GBP2023-12-31
Prepayments/Accrued Income
Current
358,263 GBP2024-12-31
332,510 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,181,037 GBP2024-12-31
3,390,500 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,126,373 GBP2024-12-31
1,320,071 GBP2023-12-31
Amounts owed to group undertakings
Current
4,691,305 GBP2024-12-31
4,121,386 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
35,047 GBP2023-12-31
Other Taxation & Social Security Payable
Current
89,045 GBP2024-12-31
327,219 GBP2023-12-31
Other Creditors
Current
26,924 GBP2024-12-31
2,109 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,123,842 GBP2024-12-31
1,263,397 GBP2023-12-31
Creditors
Current
7,057,489 GBP2024-12-31
7,069,229 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-12-31
250,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
608,396 GBP2024-12-31
Between two and five year
2,413,222 GBP2024-12-31
More than five year
4,036,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,057,618 GBP2024-12-31