Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
3,992,592 GBP2024-01-01 ~ 2024-12-31
5,784,376 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
2,581,254 GBP2024-01-01 ~ 2024-12-31
2,836,827 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,411,338 GBP2024-01-01 ~ 2024-12-31
2,947,549 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,056,473 GBP2024-01-01 ~ 2024-12-31
1,475,322 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
446,865 GBP2024-01-01 ~ 2024-12-31
1,472,227 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,299 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
888,401 GBP2024-01-01 ~ 2024-12-31
759,239 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-429,237 GBP2024-01-01 ~ 2024-12-31
712,988 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-89,640 GBP2024-01-01 ~ 2024-12-31
196,260 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-339,597 GBP2024-01-01 ~ 2024-12-31
516,728 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-339,597 GBP2024-01-01 ~ 2024-12-31
516,728 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,928,703 GBP2024-12-31
2,946,368 GBP2023-12-31
Property, Plant & Equipment
12,938,898 GBP2024-12-31
10,634,991 GBP2023-12-31
Fixed Assets
15,867,601 GBP2024-12-31
13,581,359 GBP2023-12-31
Total Inventories
24,076 GBP2024-12-31
7,217 GBP2023-12-31
Debtors
11,570,579 GBP2024-12-31
11,222,100 GBP2023-12-31
Cash at bank and in hand
131,937 GBP2024-12-31
85,024 GBP2023-12-31
Current Assets
11,726,592 GBP2024-12-31
11,314,341 GBP2023-12-31
Creditors
Current
3,098,551 GBP2024-12-31
2,309,811 GBP2023-12-31
Net Current Assets/Liabilities
8,628,041 GBP2024-12-31
9,004,530 GBP2023-12-31
Total Assets Less Current Liabilities
24,495,642 GBP2024-12-31
22,585,889 GBP2023-12-31
Net Assets/Liabilities
5,047,233 GBP2024-12-31
5,386,830 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
5,047,133 GBP2024-12-31
5,386,730 GBP2023-12-31
4,870,002 GBP2022-12-31
Equity
5,047,233 GBP2024-12-31
5,386,830 GBP2023-12-31
4,870,102 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-339,597 GBP2024-01-01 ~ 2024-12-31
516,728 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,184,103 GBP2024-01-01 ~ 2024-12-31
1,235,408 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
94,109 GBP2024-01-01 ~ 2024-12-31
89,958 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,511 GBP2024-01-01 ~ 2024-12-31
53,758 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,337,723 GBP2024-01-01 ~ 2024-12-31
1,379,124 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
702024-01-01 ~ 2024-12-31
732023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
116,259 GBP2024-01-01 ~ 2024-12-31
126,271 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-107,309 GBP2024-01-01 ~ 2024-12-31
178,247 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
3,033,850 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
105,147 GBP2024-12-31
87,482 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
17,665 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
2,928,703 GBP2024-12-31
2,946,368 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,414,342 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
14,214,342 GBP2024-12-31
10,800,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
920,587 GBP2024-12-31
706,070 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,275,444 GBP2024-12-31
999,213 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
214,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,231 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
2,493,755 GBP2024-12-31
128,134 GBP2023-12-31
Land and buildings, Long leasehold
10,506,857 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases
159,972 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases
12,312,037 GBP2024-12-31
10,506,857 GBP2023-12-31
Merchandise
24,076 GBP2024-12-31
7,217 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
342,883 GBP2024-12-31
214,915 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,732,861 GBP2024-12-31
9,732,861 GBP2023-12-31
Other Debtors
Current
1,295,900 GBP2024-12-31
1,159,946 GBP2023-12-31
Prepayments/Accrued Income
Current
198,935 GBP2024-12-31
114,378 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
11,570,579 GBP2024-12-31
Amounts falling due within one year, Current
11,222,100 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
236,539 GBP2024-12-31
209,859 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
464,219 GBP2024-12-31
Trade Creditors/Trade Payables
Current
295,968 GBP2024-12-31
509,423 GBP2023-12-31
Other Taxation & Social Security Payable
Current
53,523 GBP2024-12-31
91,848 GBP2023-12-31
Other Creditors
Current
1,375,834 GBP2024-12-31
889,560 GBP2023-12-31
Accrued Liabilities
Current
372,191 GBP2024-12-31
329,243 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
6,062,779 GBP2024-12-31
5,500,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
12,737,990 GBP2024-12-31
11,253,779 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
236,539 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
236,539 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
138,684 GBP2024-12-31
Non-current, Between two and five year
5,924,095 GBP2024-12-31
5,500,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,383,697 GBP2024-12-31
hire purchase agreements
1,847,916 GBP2024-12-31
Bank Overdrafts
Secured
83,696 GBP2023-12-31
Bank Borrowings
Secured
6,299,318 GBP2024-12-31
5,626,163 GBP2023-12-31
Total Borrowings
Secured
19,501,527 GBP2024-12-31
16,963,638 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
355,640 GBP2024-12-31
445,280 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-339,597 GBP2024-01-01 ~ 2024-12-31