Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
14,547,315 GBP2024-01-01 ~ 2024-12-31
7,865,383 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,424,793 GBP2024-01-01 ~ 2024-12-31
-6,917,149 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,122,522 GBP2024-01-01 ~ 2024-12-31
948,234 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-386,270 GBP2024-01-01 ~ 2024-12-31
-414,850 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,312,409 GBP2024-01-01 ~ 2024-12-31
-48,309 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
423,843 GBP2024-01-01 ~ 2024-12-31
485,075 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,191 GBP2024-01-01 ~ 2024-12-31
2,267 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
194,724 GBP2024-01-01 ~ 2024-12-31
237,359 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
460,724 GBP2024-01-01 ~ 2024-12-31
237,359 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
460,724 GBP2024-01-01 ~ 2024-12-31
237,359 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
410,328 GBP2024-12-31
Property, Plant & Equipment
49,383 GBP2024-12-31
31,801 GBP2023-12-31
Fixed Assets - Investments
3,577,632 GBP2024-12-31
3,577,632 GBP2023-12-31
Fixed Assets
4,037,343 GBP2024-12-31
3,609,433 GBP2023-12-31
Total Inventories
164,285 GBP2024-12-31
Debtors
2,314,649 GBP2024-12-31
601,162 GBP2023-12-31
Cash at bank and in hand
119,507 GBP2024-12-31
37,851 GBP2023-12-31
Current Assets
2,598,441 GBP2024-12-31
639,013 GBP2023-12-31
Creditors
Current
3,970,634 GBP2024-12-31
1,444,020 GBP2023-12-31
Net Current Assets/Liabilities
-1,372,193 GBP2024-12-31
-805,007 GBP2023-12-31
Total Assets Less Current Liabilities
2,665,150 GBP2024-12-31
2,804,426 GBP2023-12-31
Creditors
Non-current
1,000,000 GBP2024-12-31
1,600,000 GBP2023-12-31
Net Assets/Liabilities
1,665,150 GBP2024-12-31
1,204,426 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Share premium
350,001 GBP2024-12-31
350,001 GBP2023-12-31
350,001 GBP2022-12-31
Revaluation reserve
3,577,629 GBP2024-12-31
3,577,629 GBP2023-12-31
3,577,629 GBP2022-12-31
Retained earnings (accumulated losses)
-2,263,480 GBP2024-12-31
-2,724,204 GBP2023-12-31
-2,961,563 GBP2022-12-31
Equity
1,665,150 GBP2024-12-31
1,204,426 GBP2023-12-31
967,067 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
460,724 GBP2024-01-01 ~ 2024-12-31
237,359 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,468,984 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
147,730 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,161 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
1,682,875 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
332024-01-01 ~ 2024-12-31
22023-01-01 ~ 2023-12-31
Director Remuneration
206,970 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
47,909 GBP2024-01-01 ~ 2024-12-31
31,797 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
4,750 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
48,681 GBP2024-01-01 ~ 2024-12-31
55,779 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
416,772 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
6,444 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,444 GBP2024-12-31
Intangible Assets
Development expenditure
410,328 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
313,818 GBP2024-12-31
313,818 GBP2023-12-31
Computers
43,200 GBP2024-12-31
43,200 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
422,509 GBP2024-12-31
357,018 GBP2023-12-31
Motor vehicles
65,491 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
313,817 GBP2024-12-31
282,017 GBP2023-12-31
Computers
43,200 GBP2024-12-31
43,200 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
373,126 GBP2024-12-31
325,217 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
31,800 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
16,109 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
47,909 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
16,109 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
1 GBP2024-12-31
31,801 GBP2023-12-31
Motor vehicles
49,382 GBP2024-12-31
Investments in Group Undertakings
Cost valuation
3,577,632 GBP2023-12-31
Investments in Group Undertakings
3,577,632 GBP2024-12-31
3,577,632 GBP2023-12-31
Merchandise
164,285 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,935,715 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
590,596 GBP2023-12-31
Other Debtors
Current
5,252 GBP2024-12-31
Prepayments
Current
107,682 GBP2024-12-31
10,566 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,048,649 GBP2024-12-31
601,162 GBP2023-12-31
Trade Creditors/Trade Payables
Current
619,211 GBP2024-12-31
50,964 GBP2023-12-31
Amounts owed to group undertakings
Current
2,437,115 GBP2024-12-31
1,122,473 GBP2023-12-31
Other Taxation & Social Security Payable
Current
90,686 GBP2024-12-31
105,655 GBP2023-12-31
Other Creditors
Current
13,635 GBP2024-12-31
Accrued Liabilities
Current
809,987 GBP2024-12-31
164,928 GBP2023-12-31
Amounts owed to group undertakings
Non-current
1,000,000 GBP2024-12-31
1,600,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
460,724 GBP2024-01-01 ~ 2024-12-31