Turnover/Revenue
19,537,117 GBP2024-01-01 ~ 2024-12-31
11,983,570 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,008,449 GBP2024-01-01 ~ 2024-12-31
-9,398,817 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,528,668 GBP2024-01-01 ~ 2024-12-31
2,584,753 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,418,759 GBP2024-01-01 ~ 2024-12-31
-1,220,793 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-5,878,477 GBP2024-01-01 ~ 2024-12-31
1,363,960 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,726 GBP2024-01-01 ~ 2024-12-31
1,398 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-263,091 GBP2024-01-01 ~ 2024-12-31
-112,471 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-838,843 GBP2024-01-01 ~ 2024-12-31
1,252,887 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-803,369 GBP2024-01-01 ~ 2024-12-31
1,218,994 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-803,369 GBP2024-01-01 ~ 2024-12-31
1,218,994 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,313,365 GBP2024-12-31
5,355,519 GBP2023-12-31
Property, Plant & Equipment
190,007 GBP2024-12-31
195,185 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
4,988,387 GBP2023-12-31
Total Inventories
2,863,165 GBP2024-12-31
1,017,229 GBP2023-12-31
Debtors
Current
4,958,110 GBP2024-12-31
2,748,873 GBP2023-12-31
Non-current
41,342 GBP2024-12-31
35,322 GBP2023-12-31
Cash at bank and in hand
115,513 GBP2024-12-31
197,371 GBP2023-12-31
Creditors
Non-current
-3,336,529 GBP2024-12-31
-6,564,816 GBP2023-12-31
Equity
Called up share capital
10 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Share premium
4,987,563 GBP2024-12-31
0 GBP2023-12-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
426,632 GBP2024-12-31
1,230,001 GBP2023-12-31
11,007 GBP2022-12-31
Equity
5,414,205 GBP2024-12-31
1,230,002 GBP2023-12-31
11,008 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-803,369 GBP2024-01-01 ~ 2024-12-31
1,218,994 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-803,369 GBP2024-01-01 ~ 2024-12-31
1,218,994 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
115,513 GBP2024-12-31
197,175 GBP2023-12-31
-1,267,626 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
50,311 GBP2024-01-01 ~ 2024-12-31
61,409 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
14,988 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
152024-01-01 ~ 2024-12-31
132023-01-01 ~ 2023-12-31
Wages/Salaries
524,950 GBP2024-01-01 ~ 2024-12-31
366,909 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
50,795 GBP2024-01-01 ~ 2024-12-31
31,058 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,387 GBP2024-01-01 ~ 2024-12-31
5,067 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
0 GBP2024-01-01 ~ 2024-12-31
21,495 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-44,861 GBP2024-01-01 ~ 2024-12-31
44,861 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,387 GBP2024-01-01 ~ 2024-12-31
-10,968 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-209,711 GBP2024-01-01 ~ 2024-12-31
313,222 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
61,878 GBP2024-12-31
56,020 GBP2023-12-31
Other
5,343,758 GBP2024-12-31
5,313,478 GBP2023-12-31
Intangible Assets - Gross Cost
5,405,636 GBP2024-12-31
5,369,498 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,450 GBP2024-12-31
13,979 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,092,271 GBP2024-12-31
13,979 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
11,471 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,078,292 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
36,428 GBP2024-12-31
42,041 GBP2023-12-31
Other
4,276,937 GBP2024-12-31
5,313,478 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
23,635 GBP2024-12-31
23,635 GBP2023-12-31
Plant and equipment
536,316 GBP2024-12-31
572,277 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
559,951 GBP2024-12-31
595,912 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-99,737 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-99,737 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
20,482 GBP2024-12-31
19,430 GBP2023-12-31
Plant and equipment
349,462 GBP2024-12-31
381,297 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
369,944 GBP2024-12-31
400,727 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,051 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
49,260 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,311 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-81,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-81,095 GBP2024-01-01 ~ 2024-12-31
Investments in Subsidiaries
0 GBP2024-12-31
4,988,387 GBP2023-12-31
Cost valuation
0 GBP2024-12-31
4,988,387 GBP2023-12-31
Raw materials and consumables
2,863,165 GBP2024-12-31
998,151 GBP2023-12-31
Finished Goods/Goods for Resale
0 GBP2024-12-31
19,078 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,572,819 GBP2024-12-31
2,329,304 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
609 GBP2024-12-31
28,303 GBP2023-12-31
Other Debtors
Current
41,520 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
404,364 GBP2024-12-31
391,266 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
-196 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
196 GBP2023-12-31
Trade Creditors/Trade Payables
Current
34,773 GBP2024-12-31
84,381 GBP2023-12-31
Amount of value-added tax that is payable
Current
122,462 GBP2024-12-31
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
304,343 GBP2024-12-31
186,909 GBP2023-12-31
Other Creditors
Current
2,942 GBP2024-12-31
1,041 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
42,124 GBP2024-12-31
32,737 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
42,124 GBP2024-12-31
32,737 GBP2023-12-31
Net Deferred Tax Liability/Asset
-42,124 GBP2024-12-31
-32,737 GBP2023-12-31
-43,705 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-9,387 GBP2024-01-01 ~ 2024-12-31
10,968 GBP2023-01-01 ~ 2023-12-31
Amounts owed by group undertakings and participating interests
938,798 GBP2024-12-31
0 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Par Value of Share
Class 1 ordinary share
0.01 GBP2024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,507 GBP2024-12-31
70,056 GBP2023-12-31
Between one and five year
367,962 GBP2024-12-31
280,224 GBP2023-12-31
More than five year
17,514 GBP2024-12-31
87,570 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
486,983 GBP2024-12-31
437,850 GBP2023-12-31