Turnover/Revenue
19,014,163 GBP2024-01-01 ~ 2024-12-31
25,279,851 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,277,746 GBP2024-01-01 ~ 2024-12-31
-19,758,974 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,736,417 GBP2024-01-01 ~ 2024-12-31
5,520,877 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,724,209 GBP2024-01-01 ~ 2024-12-31
-7,310,936 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-721,302 GBP2024-01-01 ~ 2024-12-31
-1,790,059 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
569 GBP2024-01-01 ~ 2024-12-31
1,017 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,644,096 GBP2024-01-01 ~ 2024-12-31
-2,965,136 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,323,693 GBP2024-01-01 ~ 2024-12-31
-2,601,032 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
6,921,017 GBP2024-12-31
6,565,497 GBP2023-12-31
Property, Plant & Equipment
589,027 GBP2024-12-31
873,174 GBP2023-12-31
Fixed Assets - Investments
607 GBP2024-12-31
500,541 GBP2023-12-31
Fixed Assets
7,510,651 GBP2024-12-31
7,939,212 GBP2023-12-31
Total Inventories
1,252,141 GBP2024-12-31
3,060,997 GBP2023-12-31
Debtors
2,317,152 GBP2024-12-31
6,247,219 GBP2023-12-31
Cash at bank and in hand
1,094,076 GBP2024-12-31
49,646 GBP2023-12-31
Current Assets
4,663,369 GBP2024-12-31
9,357,862 GBP2023-12-31
Net Current Assets/Liabilities
-1,559,853 GBP2024-12-31
413,165 GBP2023-12-31
Total Assets Less Current Liabilities
5,950,798 GBP2024-12-31
8,352,377 GBP2023-12-31
Creditors
Amounts falling due after one year
-7,289 GBP2023-12-31
Net Assets/Liabilities
4,933,816 GBP2024-12-31
7,257,509 GBP2023-12-31
Equity
Called up share capital
177 GBP2024-12-31
177 GBP2023-12-31
177 GBP2022-12-31
Share premium
1,256,788 GBP2024-12-31
1,256,788 GBP2023-12-31
1,256,788 GBP2022-12-31
Retained earnings (accumulated losses)
3,676,851 GBP2024-12-31
6,000,544 GBP2023-12-31
8,601,576 GBP2022-12-31
Equity
4,933,816 GBP2024-12-31
7,257,509 GBP2023-12-31
9,858,541 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,323,693 GBP2024-01-01 ~ 2024-12-31
-2,601,032 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
291,834 GBP2024-01-01 ~ 2024-12-31
262,298 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,500 GBP2024-01-01 ~ 2024-12-31
18,500 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
293,139 GBP2024-01-01 ~ 2024-12-31
285,046 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,579,300 GBP2024-01-01 ~ 2024-12-31
2,714,554 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
297,426 GBP2024-01-01 ~ 2024-12-31
319,099 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,835 GBP2024-01-01 ~ 2024-12-31
88,175 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,972,561 GBP2024-01-01 ~ 2024-12-31
3,121,828 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
52024-01-01 ~ 2024-12-31
22023-01-01 ~ 2023-12-31
Average Number of Employees
542024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Current Tax for the Period
-136,257 GBP2024-01-01 ~ 2024-12-31
-179,835 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-70,597 GBP2024-01-01 ~ 2024-12-31
-184,269 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-661,024 GBP2024-01-01 ~ 2024-12-31
-741,284 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
15,143,571 GBP2024-12-31
13,560,447 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
8,222,554 GBP2024-12-31
6,994,950 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,227,604 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
6,921,017 GBP2024-12-31
6,565,497 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
40,838 GBP2024-12-31
40,838 GBP2023-12-31
Tools/Equipment for furniture and fittings
440,158 GBP2024-12-31
438,271 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,919,423 GBP2024-12-31
1,911,736 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
6,750 GBP2024-12-31
2,667 GBP2023-12-31
Tools/Equipment for furniture and fittings
320,207 GBP2024-12-31
242,902 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,330,396 GBP2024-12-31
1,038,562 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,083 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
77,305 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
291,834 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
34,088 GBP2024-12-31
38,171 GBP2023-12-31
Tools/Equipment for furniture and fittings
119,951 GBP2024-12-31
195,369 GBP2023-12-31
Investments in Group Undertakings
66 GBP2024-12-31
500,000 GBP2023-12-31
Other Investments Other Than Loans
541 GBP2024-12-31
541 GBP2023-12-31
Raw materials and consumables
637,352 GBP2024-12-31
1,372,815 GBP2023-12-31
Finished Goods/Goods for Resale
614,789 GBP2024-12-31
1,688,182 GBP2023-12-31
Trade Debtors/Trade Receivables
776,158 GBP2024-12-31
3,350,049 GBP2023-12-31
Amounts owed by group undertakings and participating interests
2,327,071 GBP2023-12-31
Other Debtors
715,483 GBP2024-12-31
245,901 GBP2023-12-31
Prepayments/Accrued Income
825,511 GBP2024-12-31
324,198 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
7,318 GBP2024-12-31
8,782 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,645,075 GBP2024-12-31
4,778,586 GBP2023-12-31
Amounts owed to group undertakings and participating interests
Amounts falling due within one year
45,161 GBP2024-12-31
2,126 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
478,072 GBP2024-12-31
881,978 GBP2023-12-31
Other Creditors
Amounts falling due within one year
201,446 GBP2024-12-31
55,050 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
809,362 GBP2024-12-31
483,940 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
7,289 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
60,837 GBP2024-12-31
208,751 GBP2023-12-31
Deferred Tax Liabilities
1,016,982 GBP2024-12-31
1,087,579 GBP2023-12-31
1,271,848 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
17,748 shares2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
177 GBP2024-01-01 ~ 2024-12-31
177 GBP2023-01-01 ~ 2023-12-31