96090 - Other Service Activities N.e.c.
Administrative Expenses
-5,151,267 GBP2024-01-01 ~ 2024-12-31
-4,697,067 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-530,900 GBP2024-01-01 ~ 2024-12-31
16,487 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-432,372 GBP2024-01-01 ~ 2024-12-31
67,997 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
395,500 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
1,909,343 GBP2024-12-31
1,527,859 GBP2023-12-31
Fixed Assets
2,304,843 GBP2024-12-31
1,527,859 GBP2023-12-31
Debtors
2,766,711 GBP2024-12-31
3,796,383 GBP2023-12-31
Cash at bank and in hand
36,747 GBP2024-12-31
409,407 GBP2023-12-31
Current Assets
3,492,766 GBP2024-12-31
4,842,073 GBP2023-12-31
Net Current Assets/Liabilities
-201,169 GBP2024-12-31
933,077 GBP2023-12-31
Total Assets Less Current Liabilities
2,103,674 GBP2024-12-31
2,460,936 GBP2023-12-31
Net Assets/Liabilities
1,337,286 GBP2024-12-31
1,769,658 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Revaluation reserve
181,043 GBP2024-12-31
202,406 GBP2023-12-31
243,277 GBP2022-12-31
Retained earnings (accumulated losses)
1,155,243 GBP2024-12-31
1,566,252 GBP2023-12-31
1,469,664 GBP2022-12-31
Equity
1,337,286 GBP2024-12-31
1,769,658 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-432,372 GBP2024-01-01 ~ 2024-12-31
67,997 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,535 GBP2024-01-01 ~ 2024-12-31
19,225 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
632024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Wages/Salaries
2,860,890 GBP2024-01-01 ~ 2024-12-31
2,583,095 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,648 GBP2024-01-01 ~ 2024-12-31
56,433 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,223,701 GBP2024-01-01 ~ 2024-12-31
2,920,879 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
213,894 GBP2024-01-01 ~ 2024-12-31
167,291 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,506 GBP2024-01-01 ~ 2024-12-31
101,515 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
420,000 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
24,500 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
24,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
267,324 GBP2024-12-31
255,987 GBP2023-12-31
Plant and equipment
5,250,417 GBP2024-12-31
4,619,103 GBP2023-12-31
Furniture and fittings
118,004 GBP2024-12-31
114,539 GBP2023-12-31
Computers
272,015 GBP2024-12-31
248,447 GBP2023-12-31
Motor vehicles
2,280 GBP2024-12-31
2,280 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,910,040 GBP2024-12-31
5,240,356 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
246,991 GBP2024-12-31
240,518 GBP2023-12-31
Plant and equipment
3,478,389 GBP2024-12-31
3,260,894 GBP2023-12-31
Furniture and fittings
76,138 GBP2024-12-31
56,475 GBP2023-12-31
Computers
196,899 GBP2024-12-31
152,410 GBP2023-12-31
Motor vehicles
2,280 GBP2024-12-31
2,200 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,000,697 GBP2024-12-31
3,712,497 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,473 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
217,495 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
19,663 GBP2024-01-01 ~ 2024-12-31
Computers
44,489 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
80 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
288,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
20,333 GBP2024-12-31
15,469 GBP2023-12-31
Plant and equipment
1,772,028 GBP2024-12-31
1,358,209 GBP2023-12-31
Furniture and fittings
41,866 GBP2024-12-31
58,064 GBP2023-12-31
Computers
75,116 GBP2024-12-31
96,037 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
80 GBP2023-12-31
Finished Goods/Goods for Resale
689,308 GBP2024-12-31
636,283 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,209,740 GBP2024-12-31
1,537,296 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
218,175 GBP2024-12-31
267,011 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
622,767 GBP2024-12-31
840,104 GBP2023-12-31
Other Debtors
Current
183,370 GBP2024-12-31
577,529 GBP2023-12-31
Prepayments/Accrued Income
Current
275,882 GBP2024-12-31
475,447 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
76,433 GBP2024-12-31
98,996 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
994,585 GBP2024-12-31
1,069,489 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
326,925 GBP2024-12-31
211,296 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,264,756 GBP2024-12-31
1,138,905 GBP2023-12-31
Amounts owed to group undertakings
Current
19,942 GBP2024-12-31
1,786 GBP2023-12-31
Other Taxation & Social Security Payable
Current
235,912 GBP2024-12-31
543,039 GBP2023-12-31
Other Creditors
Current
241,509 GBP2024-12-31
11,655 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
610,306 GBP2024-12-31
932,826 GBP2023-12-31
Creditors
Current
3,693,935 GBP2024-12-31
3,908,996 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
12,281 GBP2024-12-31
133,181 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
279,245 GBP2024-12-31
258,511 GBP2023-12-31
Creditors
Non-current
345,526 GBP2024-12-31
391,692 GBP2023-12-31
Bank Borrowings
835,473 GBP2024-12-31
1,202,670 GBP2023-12-31
Bank Overdrafts
171,393 GBP2024-12-31
-171,393 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
1,006,866 GBP2024-12-31
1,202,670 GBP2023-12-31
Current
994,585 GBP2024-12-31
1,069,489 GBP2023-12-31
Non-current
12,281 GBP2024-12-31
133,181 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
326,925 GBP2024-12-31
211,296 GBP2023-12-31
Minimum gross finance lease payments owing
606,170 GBP2024-12-31
469,807 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
297,374 GBP2024-12-31
Between two and five year
695,493 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
992,867 GBP2024-12-31