Turnover/Revenue
3,100,302 GBP2024-01-01 ~ 2024-12-31
3,507,955 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,290,708 GBP2024-01-01 ~ 2024-12-31
-3,082,106 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
-190,406 GBP2024-01-01 ~ 2024-12-31
425,849 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,864,478 GBP2024-01-01 ~ 2024-12-31
-2,011,953 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,054,884 GBP2024-01-01 ~ 2024-12-31
-1,586,104 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
72 GBP2024-01-01 ~ 2024-12-31
3,666 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,219,431 GBP2024-01-01 ~ 2024-12-31
-1,668,335 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,219,431 GBP2024-01-01 ~ 2024-12-31
-1,633,799 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,219,431 GBP2024-01-01 ~ 2024-12-31
-1,633,799 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
187,705 GBP2024-12-31
121,724 GBP2023-12-31
Total Inventories
119,812 GBP2024-12-31
147,481 GBP2023-12-31
Debtors
Current
531,427 GBP2024-12-31
1,040,974 GBP2023-12-31
Cash at bank and in hand
247,041 GBP2024-12-31
133,517 GBP2023-12-31
Current Assets
898,280 GBP2024-12-31
1,321,972 GBP2023-12-31
Net Current Assets/Liabilities
-9,328 GBP2024-12-31
276,065 GBP2023-12-31
Total Assets Less Current Liabilities
178,377 GBP2024-12-31
397,789 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,400,050 GBP2023-12-31
Net Assets/Liabilities
-3,221,692 GBP2024-12-31
-1,002,261 GBP2023-12-31
Equity
Called up share capital
459 GBP2024-12-31
459 GBP2023-12-31
Share premium
4,165 GBP2024-12-31
4,165 GBP2023-12-31
Retained earnings (accumulated losses)
-3,699,951 GBP2024-12-31
-1,480,520 GBP2023-12-31
Equity
-3,221,692 GBP2024-12-31
-1,002,261 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,219,431 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
41,068 GBP2024-01-01 ~ 2024-12-31
33,369 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,026,564 GBP2024-01-01 ~ 2024-12-31
2,784,272 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
284,029 GBP2024-01-01 ~ 2024-12-31
293,728 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,618,671 GBP2024-01-01 ~ 2024-12-31
3,352,456 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
82024-01-01 ~ 2024-12-31
112023-01-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Director Remuneration
353,510 GBP2024-01-01 ~ 2024-12-31
325,447 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,950 GBP2024-01-01 ~ 2024-12-31
10,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,577 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-554,858 GBP2024-01-01 ~ 2024-12-31
-417,084 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Gross Cost
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
81,584 GBP2024-12-31
36,636 GBP2023-12-31
Tools/Equipment for furniture and fittings
133,133 GBP2024-12-31
79,665 GBP2023-12-31
Other
280,581 GBP2024-12-31
271,948 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
495,298 GBP2024-12-31
388,249 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
23,110 GBP2024-12-31
13,501 GBP2023-12-31
Tools/Equipment for furniture and fittings
69,993 GBP2024-12-31
66,644 GBP2023-12-31
Other
214,490 GBP2024-12-31
186,380 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
307,593 GBP2024-12-31
266,525 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,609 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
3,349 GBP2024-01-01 ~ 2024-12-31
Other
28,110 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
41,068 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
58,474 GBP2024-12-31
23,135 GBP2023-12-31
Tools/Equipment for furniture and fittings
63,140 GBP2024-12-31
13,021 GBP2023-12-31
Other
66,091 GBP2024-12-31
85,568 GBP2023-12-31
Finished Goods/Goods for Resale
145,481 GBP2024-12-31
170,120 GBP2023-12-31
Other types of inventories not specified separately
-25,669 GBP2024-12-31
-22,639 GBP2023-12-31
Trade Debtors/Trade Receivables
65,151 GBP2024-12-31
245,665 GBP2023-12-31
Amounts Owed By Related Parties
102,802 GBP2024-12-31
345,672 GBP2023-12-31
Other Debtors
11,281 GBP2024-12-31
3,817 GBP2023-12-31
Prepayments/Accrued Income
352,193 GBP2024-12-31
409,310 GBP2023-12-31
Trade Creditors/Trade Payables
55,027 GBP2024-12-31
211,951 GBP2023-12-31
Amounts Owed to Related Parties
151,047 GBP2024-12-31
259,118 GBP2023-12-31
Taxation/Social Security Payable
79,727 GBP2024-12-31
72,139 GBP2023-12-31
Other Creditors
652 GBP2024-12-31
10,657 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,400,050 GBP2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
45,000 shares2024-12-31
45,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
888 shares2024-12-31
888 shares2023-12-31
Number of Shares Issued (Fully Paid)
45,888 shares2024-12-31
45,888 shares2023-12-31
Nominal value of allotted share capital
459 GBP2024-01-01 ~ 2024-12-31
459 GBP2023-01-01 ~ 2023-12-31
Other Remaining Borrowings
Non-current
3,400,069 GBP2024-12-31
1,400,050 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
104,963 GBP2024-12-31
54,715 GBP2023-12-31
Between two and five year
384,864 GBP2024-12-31
31,920 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
489,827 GBP2024-12-31
86,635 GBP2023-12-31