Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
3,421,296 GBP2024-01-01 ~ 2024-12-31
3,467,920 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
1,984,697 GBP2024-01-01 ~ 2024-12-31
1,940,755 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,436,599 GBP2024-01-01 ~ 2024-12-31
1,527,165 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
897,667 GBP2024-01-01 ~ 2024-12-31
676,584 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
546,646 GBP2024-01-01 ~ 2024-12-31
850,581 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,044,030 GBP2024-01-01 ~ 2024-12-31
1,250,424 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-497,384 GBP2024-01-01 ~ 2024-12-31
-399,843 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-497,384 GBP2024-01-01 ~ 2024-12-31
-399,843 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-497,384 GBP2024-01-01 ~ 2024-12-31
-399,843 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
8,121,995 GBP2024-12-31
8,239,300 GBP2023-12-31
Fixed Assets
8,121,995 GBP2024-12-31
8,239,300 GBP2023-12-31
Total Inventories
11,229 GBP2024-12-31
11,540 GBP2023-12-31
Debtors
5,520,382 GBP2024-12-31
5,615,434 GBP2023-12-31
Cash at bank and in hand
4,046 GBP2024-12-31
4,626 GBP2023-12-31
Current Assets
5,535,657 GBP2024-12-31
5,631,600 GBP2023-12-31
Creditors
Current
3,331,055 GBP2024-12-31
8,167,811 GBP2023-12-31
Net Current Assets/Liabilities
2,204,602 GBP2024-12-31
-2,536,211 GBP2023-12-31
Total Assets Less Current Liabilities
10,326,597 GBP2024-12-31
5,703,089 GBP2023-12-31
Creditors
Non-current
14,062,367 GBP2024-12-31
8,941,475 GBP2023-12-31
Net Assets/Liabilities
-3,735,770 GBP2024-12-31
-3,238,386 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
-3,735,771 GBP2024-12-31
-3,238,387 GBP2023-12-31
-2,838,544 GBP2022-12-31
Equity
-3,735,770 GBP2024-12-31
-3,238,386 GBP2023-12-31
-2,838,543 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-497,384 GBP2024-01-01 ~ 2024-12-31
-399,843 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
928,663 GBP2024-01-01 ~ 2024-12-31
895,187 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
59,264 GBP2024-01-01 ~ 2024-12-31
56,427 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,698 GBP2024-01-01 ~ 2024-12-31
13,009 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
999,625 GBP2024-01-01 ~ 2024-12-31
964,623 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
752023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
26,311 GBP2024-01-01 ~ 2024-12-31
59,795 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-124,346 GBP2024-01-01 ~ 2024-12-31
-99,961 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
30,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
30,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
25,367 GBP2024-12-31
Furniture and fittings
771,719 GBP2024-12-31
Computers
8,478 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
9,305,564 GBP2024-12-31
8,500,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
19,764 GBP2024-12-31
17,897 GBP2023-12-31
Furniture and fittings
634,049 GBP2024-12-31
610,555 GBP2023-12-31
Computers
7,290 GBP2024-12-31
6,340 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,183,569 GBP2024-12-31
1,057,258 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,867 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
23,494 GBP2024-01-01 ~ 2024-12-31
Computers
950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
126,311 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
5,603 GBP2024-12-31
7,470 GBP2023-12-31
Furniture and fittings
137,670 GBP2024-12-31
152,158 GBP2023-12-31
Computers
1,188 GBP2024-12-31
2,138 GBP2023-12-31
Merchandise
11,229 GBP2024-12-31
11,540 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
71,027 GBP2024-12-31
167,556 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,219,163 GBP2024-12-31
5,102,963 GBP2023-12-31
Other Debtors
Current
30,000 GBP2023-12-31
Prepayments
Current
230,192 GBP2024-12-31
314,915 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,520,382 GBP2024-12-31
5,615,434 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
73,163 GBP2024-12-31
5,583,297 GBP2023-12-31
Other Remaining Borrowings
Current
58,460 GBP2024-12-31
54,412 GBP2023-12-31
Trade Creditors/Trade Payables
Current
151,628 GBP2024-12-31
368,020 GBP2023-12-31
Other Taxation & Social Security Payable
Current
73,926 GBP2024-12-31
94,982 GBP2023-12-31
Other Creditors
Current
2,906,199 GBP2024-12-31
2,008,621 GBP2023-12-31
Accrued Liabilities
Current
67,679 GBP2024-12-31
58,479 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,675,000 GBP2024-12-31
Other Remaining Borrowings
Non-current
41,370 GBP2024-12-31
99,830 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
8,919,140 GBP2024-12-31
8,841,645 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
5,525,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
131,623 GBP2024-12-31
5,637,709 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
4,675,000 GBP2024-12-31
Bank Overdrafts
Secured
73,163 GBP2024-12-31
58,297 GBP2023-12-31
Bank Borrowings
Secured
4,675,000 GBP2024-12-31
5,525,000 GBP2023-12-31
Total Borrowings
Secured
13,767,133 GBP2024-12-31
14,579,184 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-497,384 GBP2024-01-01 ~ 2024-12-31