Average Number of Employees
3162024-01-01 ~ 2024-12-31
1702023-01-01 ~ 2023-12-31
Turnover/Revenue
35,111,939 GBP2024-01-01 ~ 2024-12-31
13,798,972 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-26,927,825 GBP2024-01-01 ~ 2024-12-31
-11,043,062 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,184,114 GBP2024-01-01 ~ 2024-12-31
2,755,910 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,121,914 GBP2024-01-01 ~ 2024-12-31
-2,815,568 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-937,800 GBP2024-01-01 ~ 2024-12-31
-1,098,776 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,769,753 GBP2024-01-01 ~ 2024-12-31
-1,548,336 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,769,753 GBP2024-01-01 ~ 2024-12-31
-1,548,336 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,769,753 GBP2024-01-01 ~ 2024-12-31
-1,548,336 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,188,561 GBP2024-12-31
1,191,570 GBP2023-12-31
Total Inventories
392,936 GBP2024-12-31
265,887 GBP2023-12-31
Debtors
Non-current
11,547 GBP2024-12-31
11,547 GBP2023-12-31
Current
8,819,702 GBP2024-12-31
7,177,341 GBP2023-12-31
Cash at bank and in hand
2,392,326 GBP2024-12-31
299,987 GBP2023-12-31
Current Assets
11,616,511 GBP2024-12-31
7,754,762 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-15,194,563 GBP2024-12-31
-9,961,960 GBP2023-12-31
Net Current Assets/Liabilities
-3,578,052 GBP2024-12-31
-2,207,198 GBP2023-12-31
Total Assets Less Current Liabilities
-1,389,491 GBP2024-12-31
-1,015,628 GBP2023-12-31
Net Assets/Liabilities
-7,404,618 GBP2024-12-31
-5,634,865 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Capital redemption reserve
5,450,000 GBP2024-12-31
5,450,000 GBP2023-12-31
5,450,000 GBP2023-01-01
Retained earnings (accumulated losses)
-12,854,718 GBP2024-12-31
-11,084,965 GBP2023-12-31
-9,536,629 GBP2023-01-01
Equity
-7,404,618 GBP2024-12-31
-5,634,865 GBP2023-12-31
-4,086,529 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,769,753 GBP2024-01-01 ~ 2024-12-31
-1,548,336 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,769,753 GBP2024-01-01 ~ 2024-12-31
-1,548,336 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,200 GBP2024-01-01 ~ 2024-12-31
11,150 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
22,036,442 GBP2024-01-01 ~ 2024-12-31
10,109,920 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,411,259 GBP2024-01-01 ~ 2024-12-31
459,380 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
23,803,722 GBP2024-01-01 ~ 2024-12-31
10,682,046 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-442,438 GBP2024-01-01 ~ 2024-12-31
-363,859 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,242,189 GBP2024-12-31
1,723,618 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
532,048 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
521,580 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,053,628 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
2,188,561 GBP2024-12-31
1,191,570 GBP2023-12-31
Value of work in progress
392,936 GBP2024-12-31
265,887 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,200,759 GBP2024-12-31
1,606,592 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,824,216 GBP2024-12-31
3,443,670 GBP2023-12-31
Other Debtors
Current
651,498 GBP2024-12-31
42 GBP2023-12-31
Prepayments/Accrued Income
Current
1,143,229 GBP2024-12-31
2,127,037 GBP2023-12-31
Cash and Cash Equivalents
2,392,326 GBP2024-12-31
299,987 GBP2023-12-31
Trade Creditors/Trade Payables
Current
909,840 GBP2024-12-31
609,878 GBP2023-12-31
Amounts owed to group undertakings
Current
10,125,293 GBP2024-12-31
5,652,633 GBP2023-12-31
Taxation/Social Security Payable
Current
496,112 GBP2024-12-31
500,988 GBP2023-12-31
Other Creditors
Current
113,334 GBP2024-12-31
186,179 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,549,984 GBP2024-12-31
3,012,282 GBP2023-12-31
Creditors
Current
15,194,563 GBP2024-12-31
9,961,960 GBP2023-12-31
Amounts owed to group undertakings
Non-current
5,550,000 GBP2024-12-31
4,500,000 GBP2023-12-31
Creditors
Non-current
5,550,000 GBP2024-12-31
4,500,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
11,547 GBP2024-12-31
11,547 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,319,044 GBP2024-12-31
1,136,238 GBP2023-12-31
Between one and five year
2,512,821 GBP2024-12-31
989,921 GBP2023-12-31
More than five year
650,993 GBP2024-12-31
402,490 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,482,858 GBP2024-12-31
2,528,649 GBP2023-12-31