Turnover/Revenue
1,880,937 GBP2024-01-01 ~ 2024-12-31
1,621,609 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-847,734 GBP2024-01-01 ~ 2024-12-31
-806,555 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,033,203 GBP2024-01-01 ~ 2024-12-31
815,054 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-920,160 GBP2024-01-01 ~ 2024-12-31
-910,521 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-173,397 GBP2024-01-01 ~ 2024-12-31
-303,486 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-12,490 GBP2024-01-01 ~ 2024-12-31
-24,075 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-185,887 GBP2024-01-01 ~ 2024-12-31
-327,561 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
30,089 GBP2024-01-01 ~ 2024-12-31
6,615 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-155,798 GBP2024-01-01 ~ 2024-12-31
-320,946 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-155,798 GBP2024-01-01 ~ 2024-12-31
-320,946 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
215,437 GBP2024-12-31
474,871 GBP2023-12-31
Fixed Assets
215,437 GBP2024-12-31
474,871 GBP2023-12-31
Debtors
Current
569,706 GBP2024-12-31
1,112,160 GBP2023-12-31
Cash at bank and in hand
1,753 GBP2024-12-31
18,020 GBP2023-12-31
Current Assets
571,459 GBP2024-12-31
1,130,180 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-844,088 GBP2024-12-31
Net Current Assets/Liabilities
-272,629 GBP2024-12-31
-229,497 GBP2023-12-31
Total Assets Less Current Liabilities
-57,192 GBP2024-12-31
245,374 GBP2023-12-31
Net Assets/Liabilities
-57,192 GBP2024-12-31
98,606 GBP2023-12-31
Equity
Called up share capital
900 GBP2024-12-31
900 GBP2023-12-31
900 GBP2023-01-01
Share premium
589,100 GBP2024-12-31
589,100 GBP2023-12-31
589,100 GBP2023-01-01
Retained earnings (accumulated losses)
-647,192 GBP2024-12-31
-491,394 GBP2023-12-31
-170,448 GBP2023-01-01
Equity
-57,192 GBP2024-12-31
98,606 GBP2023-12-31
419,552 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-155,798 GBP2024-01-01 ~ 2024-12-31
-320,946 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-155,798 GBP2024-01-01 ~ 2024-12-31
-320,946 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
62024-01-01 ~ 2024-12-31
52023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
40,232 GBP2024-12-31
40,232 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,177,377 GBP2024-12-31
4,177,377 GBP2023-12-31
Computers
1,982,603 GBP2024-12-31
1,982,603 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,159,980 GBP2024-12-31
6,159,980 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,738,372 GBP2023-12-31
Computers
1,946,737 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,685,109 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
18,001 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
259,434 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,979,805 GBP2024-12-31
Computers
1,964,738 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,944,543 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
197,572 GBP2024-12-31
439,005 GBP2023-12-31
Computers
17,865 GBP2024-12-31
35,866 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
197,572 GBP2024-12-31
439,005 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
92,599 GBP2024-12-31
100,320 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
418,777 GBP2024-12-31
990,551 GBP2023-12-31
Prepayments/Accrued Income
Current
50,343 GBP2024-12-31
21,289 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
7,987 GBP2024-12-31
Bank Borrowings
Current
10,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
84,430 GBP2024-12-31
370,045 GBP2023-12-31
Amounts owed to group undertakings
Current
483,548 GBP2024-12-31
609,978 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
102,161 GBP2024-12-31
195,660 GBP2023-12-31
Other Creditors
Current
42,846 GBP2024-12-31
77,123 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
131,103 GBP2024-12-31
96,871 GBP2023-12-31
Creditors
Current
844,088 GBP2024-12-31
1,359,677 GBP2023-12-31
Bank Borrowings
Non-current
22,500 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
102,166 GBP2023-12-31
Creditors
Non-current
124,666 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
Non-current, Between two and five year
12,500 GBP2023-12-31
Total Borrowings
32,500 GBP2023-12-31
Minimum gross finance lease payments owing
102,161 GBP2024-12-31
297,826 GBP2023-12-31
Net Deferred Tax Liability/Asset
7,987 GBP2024-12-31
-22,102 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
30,089 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-20,348 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
450 shares2024-12-31
450 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
450 GBP2024-01-01 ~ 2024-12-31
450 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
450 shares2024-12-31
450 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 2 ordinary share
450 GBP2024-01-01 ~ 2024-12-31
450 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,154 GBP2024-12-31
115,154 GBP2023-12-31
Between one and five year
331,668 GBP2024-12-31
446,822 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
446,822 GBP2024-12-31
561,976 GBP2023-12-31