Average Number of Employees
1972024-01-01 ~ 2024-12-31
1802023-01-01 ~ 2023-12-31
Turnover/Revenue
22,907,278 GBP2024-01-01 ~ 2024-12-31
20,562,250 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,581,698 GBP2024-01-01 ~ 2024-12-31
-16,330,839 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,325,580 GBP2024-01-01 ~ 2024-12-31
4,231,411 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,923,734 GBP2024-01-01 ~ 2024-12-31
-3,105,881 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-598,154 GBP2024-01-01 ~ 2024-12-31
1,142,310 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,105 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-788,492 GBP2024-01-01 ~ 2024-12-31
934,436 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-806,767 GBP2024-01-01 ~ 2024-12-31
929,733 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-806,767 GBP2024-01-01 ~ 2024-12-31
929,733 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
238,692 GBP2024-12-31
142,972 GBP2023-12-31
Property, Plant & Equipment
6,351,946 GBP2024-12-31
1,198,475 GBP2023-12-31
Fixed Assets
6,590,638 GBP2024-12-31
1,341,447 GBP2023-12-31
Total Inventories
1,451,166 GBP2024-12-31
712,135 GBP2023-12-31
Debtors
Current
6,398,741 GBP2024-12-31
6,422,601 GBP2023-12-31
Cash at bank and in hand
40,281 GBP2024-12-31
26,836 GBP2023-12-31
Current Assets
7,890,188 GBP2024-12-31
7,161,572 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,057,078 GBP2023-12-31
Net Current Assets/Liabilities
-6,968,763 GBP2024-12-31
-895,506 GBP2023-12-31
Total Assets Less Current Liabilities
-378,125 GBP2024-12-31
445,941 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-97,257 GBP2024-12-31
Net Assets/Liabilities
-605,007 GBP2024-12-31
201,760 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
-605,107 GBP2024-12-31
201,660 GBP2023-12-31
-728,073 GBP2023-01-01
Equity
-605,007 GBP2024-12-31
201,760 GBP2023-12-31
-727,973 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-806,767 GBP2024-01-01 ~ 2024-12-31
929,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
565,158 GBP2024-01-01 ~ 2024-12-31
171,186 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-2,430,483 GBP2024-12-31
-2,933,876 GBP2023-12-31
-2,155,567 GBP2023-01-01
Bank Overdrafts
-2,470,764 GBP2024-12-31
-2,960,712 GBP2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,908,081 GBP2024-01-01 ~ 2024-12-31
5,457,490 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
626,794 GBP2024-01-01 ~ 2024-12-31
546,464 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,598,375 GBP2024-01-01 ~ 2024-12-31
6,071,348 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
32,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,275 GBP2024-01-01 ~ 2024-12-31
4,703 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-197,123 GBP2024-01-01 ~ 2024-12-31
219,592 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
874,781 GBP2024-12-31
525,544 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
636,089 GBP2024-12-31
382,572 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
238,692 GBP2024-12-31
142,972 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,466,706 GBP2024-12-31
883,569 GBP2023-12-31
Motor vehicles
44,813 GBP2024-12-31
44,813 GBP2023-12-31
Furniture and fittings
353,520 GBP2024-12-31
315,238 GBP2023-12-31
Computers
106,348 GBP2024-12-31
79,380 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,006,670 GBP2024-12-31
2,288,041 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
556,762 GBP2024-12-31
408,929 GBP2023-12-31
Motor vehicles
16,432 GBP2024-12-31
7,469 GBP2023-12-31
Furniture and fittings
265,812 GBP2024-12-31
242,539 GBP2023-12-31
Computers
62,850 GBP2024-12-31
54,361 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,654,724 GBP2024-12-31
1,089,566 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
8,963 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
565,158 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
909,944 GBP2024-12-31
474,640 GBP2023-12-31
Motor vehicles
28,381 GBP2024-12-31
37,344 GBP2023-12-31
Furniture and fittings
87,708 GBP2024-12-31
72,699 GBP2023-12-31
Computers
43,498 GBP2024-12-31
25,019 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
119,432 GBP2024-12-31
168,991 GBP2023-12-31
Under hire purchased contracts or finance leases
119,432 GBP2024-12-31
168,991 GBP2023-12-31
Raw materials and consumables
1,420,924 GBP2024-12-31
656,128 GBP2023-12-31
Value of work in progress
11,155 GBP2024-12-31
14,852 GBP2023-12-31
Finished Goods/Goods for Resale
19,087 GBP2024-12-31
41,155 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,936,615 GBP2024-12-31
4,673,356 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,070,429 GBP2024-12-31
267,291 GBP2023-12-31
Other Debtors
Current
370,383 GBP2024-12-31
321,463 GBP2023-12-31
Prepayments/Accrued Income
Current
1,021,314 GBP2024-12-31
1,160,491 GBP2023-12-31
Bank Overdrafts
Current
2,470,764 GBP2024-12-31
2,960,712 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,918,066 GBP2024-12-31
2,378,868 GBP2023-12-31
Amounts owed to group undertakings
Current
8,614,828 GBP2024-12-31
2,011,812 GBP2023-12-31
Taxation/Social Security Payable
Current
126,786 GBP2024-12-31
124,809 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,755 GBP2024-12-31
51,540 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
681,752 GBP2024-12-31
529,337 GBP2023-12-31
Creditors
Current
14,858,951 GBP2024-12-31
8,057,078 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
97,257 GBP2024-12-31
132,831 GBP2023-12-31
Creditors
Non-current
97,257 GBP2024-12-31
132,831 GBP2023-12-31
Minimum gross finance lease payments owing
144,011 GBP2024-12-31
184,371 GBP2023-12-31
Net Deferred Tax Liability/Asset
-129,625 GBP2024-12-31
-111,350 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-18,275 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-129,625 GBP2024-12-31
-111,350 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
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
534,743 GBP2024-12-31
320,846 GBP2023-12-31
Between one and five year
3,208,455 GBP2024-12-31
3,101,507 GBP2023-12-31
More than five year
5,133,528 GBP2024-12-31
5,775,219 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,876,726 GBP2024-12-31
9,197,572 GBP2023-12-31