Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
3,243,057 GBP2025-01-01 ~ 2025-12-31
1,292,116 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
1,814,039 GBP2025-01-01 ~ 2025-12-31
2,198,814 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
1,429,018 GBP2025-01-01 ~ 2025-12-31
-906,698 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
1,578,919 GBP2025-01-01 ~ 2025-12-31
5,263,490 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
-149,901 GBP2025-01-01 ~ 2025-12-31
-6,170,188 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,560 GBP2025-01-01 ~ 2025-12-31
188,417 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-131,341 GBP2025-01-01 ~ 2025-12-31
-5,981,771 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,708 GBP2025-01-01 ~ 2025-12-31
-1,001,935 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-134,049 GBP2025-01-01 ~ 2025-12-31
-4,979,836 GBP2024-01-01 ~ 2024-12-31
Equity
Retained earnings (accumulated losses)
-8,271,881 GBP2025-12-31
-8,137,832 GBP2024-12-31
-3,157,996 GBP2023-12-31
Property, Plant & Equipment
48,618 GBP2025-12-31
52,315 GBP2024-12-31
Fixed Assets - Investments
5,500 GBP2025-12-31
5,500 GBP2024-12-31
Fixed Assets
54,118 GBP2025-12-31
57,815 GBP2024-12-31
Total Inventories
1,312,648 GBP2024-12-31
Debtors
4,208,486 GBP2025-12-31
4,158,177 GBP2024-12-31
Cash at bank and in hand
2,247,678 GBP2025-12-31
3,886,342 GBP2024-12-31
Current Assets
6,456,164 GBP2025-12-31
9,357,167 GBP2024-12-31
Creditors
Current
14,775,320 GBP2025-12-31
17,548,679 GBP2024-12-31
Net Current Assets/Liabilities
-8,319,156 GBP2025-12-31
-8,191,512 GBP2024-12-31
Total Assets Less Current Liabilities
-8,265,038 GBP2025-12-31
-8,133,697 GBP2024-12-31
Net Assets/Liabilities
-8,271,871 GBP2025-12-31
-8,137,822 GBP2024-12-31
Equity
Called up share capital
10 GBP2025-12-31
10 GBP2024-12-31
Equity
-8,271,871 GBP2025-12-31
-8,137,822 GBP2024-12-31
Wages/Salaries
800,000 GBP2025-01-01 ~ 2025-12-31
3,758,312 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
111,292 GBP2025-01-01 ~ 2025-12-31
521,418 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,321 GBP2025-01-01 ~ 2025-12-31
2,155 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
912,613 GBP2025-01-01 ~ 2025-12-31
4,281,885 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
42025-01-01 ~ 2025-12-31
52024-01-01 ~ 2024-12-31
Director Remuneration
673,750 GBP2025-01-01 ~ 2025-12-31
3,698,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,544 GBP2025-01-01 ~ 2025-12-31
21,664 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
25,000 GBP2025-01-01 ~ 2025-12-31
27,500 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
-1,002,000 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
-32,835 GBP2025-01-01 ~ 2025-12-31
-1,495,443 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
96,184 GBP2025-12-31
85,880 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
208,169 GBP2025-12-31
197,865 GBP2024-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-7,064 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-7,064 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
111,985 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
57,916 GBP2025-12-31
55,114 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
159,551 GBP2025-12-31
145,550 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
9,345 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,544 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-6,543 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,543 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
10,350 GBP2025-12-31
Furniture and fittings
38,268 GBP2025-12-31
30,766 GBP2024-12-31
Value of work in progress
1,312,648 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
7,225 GBP2025-12-31
Other Debtors
Current
174,013 GBP2025-12-31
269,902 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
998,395 GBP2025-12-31
998,395 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
25,806 GBP2025-12-31
14,093 GBP2024-12-31
Prepayments/Accrued Income
Current
124,947 GBP2025-12-31
150,500 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
2,208,486 GBP2025-12-31
2,158,177 GBP2024-12-31
Other Debtors
Non-current
2,000,000 GBP2025-12-31
2,000,000 GBP2024-12-31
Trade Creditors/Trade Payables
Current
200,421 GBP2025-12-31
47,577 GBP2024-12-31
Amounts owed to group undertakings
Current
14,436,814 GBP2025-12-31
17,051,700 GBP2024-12-31
Other Taxation & Social Security Payable
Current
78,676 GBP2025-12-31
103,395 GBP2024-12-31
Other Creditors
Current
12,774 GBP2025-12-31
36,719 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
46,635 GBP2025-12-31
309,288 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
139,850 GBP2025-12-31
163,808 GBP2024-12-31
Between one and five year
168,000 GBP2025-12-31
315,327 GBP2024-12-31
All periods
307,850 GBP2025-12-31
479,135 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,833 GBP2025-12-31
4,125 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2025-12-31
Profit/Loss
Retained earnings (accumulated losses)
-134,049 GBP2025-01-01 ~ 2025-12-31