Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,466,859 GBP2024-01-01 ~ 2024-12-31
7,528,996 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,956,676 GBP2024-01-01 ~ 2024-12-31
5,704,667 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,510,183 GBP2024-01-01 ~ 2024-12-31
1,824,329 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,761,430 GBP2024-01-01 ~ 2024-12-31
2,185,390 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
925,539 GBP2024-01-01 ~ 2024-12-31
-361,061 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,392 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
780,354 GBP2024-01-01 ~ 2024-12-31
797,870 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
37,847 GBP2024-01-01 ~ 2024-12-31
-1,061,080 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
37,847 GBP2024-01-01 ~ 2024-12-31
-1,061,080 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
37,847 GBP2024-01-01 ~ 2024-12-31
-1,061,080 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
59,405 GBP2024-12-31
75,329 GBP2023-12-31
Fixed Assets - Investments
1,844,053 GBP2023-12-31
Fixed Assets
59,405 GBP2024-12-31
1,919,382 GBP2023-12-31
Total Inventories
407,639 GBP2024-12-31
572,273 GBP2023-12-31
Debtors
3,374,580 GBP2024-12-31
4,005,736 GBP2023-12-31
Cash at bank and in hand
121,648 GBP2024-12-31
29,976 GBP2023-12-31
Current Assets
3,903,867 GBP2024-12-31
4,607,985 GBP2023-12-31
Creditors
Current
9,367,006 GBP2024-12-31
11,968,948 GBP2023-12-31
Net Current Assets/Liabilities
-5,463,139 GBP2024-12-31
-7,360,963 GBP2023-12-31
Total Assets Less Current Liabilities
-5,403,734 GBP2024-12-31
-5,441,581 GBP2023-12-31
Equity
Called up share capital
7,000,101 GBP2024-12-31
7,000,101 GBP2023-12-31
7,000,101 GBP2022-12-31
Retained earnings (accumulated losses)
-12,403,835 GBP2024-12-31
-12,441,682 GBP2023-12-31
-11,380,602 GBP2022-12-31
Equity
-5,403,734 GBP2024-12-31
-5,441,581 GBP2023-12-31
-4,380,501 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
37,847 GBP2024-01-01 ~ 2024-12-31
-1,061,080 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,608,739 GBP2024-01-01 ~ 2024-12-31
1,113,275 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
176,703 GBP2024-01-01 ~ 2024-12-31
115,837 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,761 GBP2024-01-01 ~ 2024-12-31
48,980 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,862,203 GBP2024-01-01 ~ 2024-12-31
1,278,092 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
372024-01-01 ~ 2024-12-31
302023-01-01 ~ 2023-12-31
Director Remuneration
75,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
48,519 GBP2024-01-01 ~ 2024-12-31
42,348 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,996 GBP2024-01-01 ~ 2024-12-31
23,051 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
2,265,233 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,265,233 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
141,625 GBP2024-12-31
141,043 GBP2023-12-31
Furniture and fittings
77,124 GBP2023-12-31
Computers
372,514 GBP2024-12-31
358,813 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
514,139 GBP2024-12-31
576,980 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-14,919 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-80,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-95,436 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
98,962 GBP2024-12-31
104,205 GBP2023-12-31
Furniture and fittings
58,609 GBP2023-12-31
Computers
355,772 GBP2024-12-31
338,837 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
454,734 GBP2024-12-31
501,651 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,676 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
21,908 GBP2024-01-01 ~ 2024-12-31
Computers
16,935 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,519 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-14,919 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-80,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-95,436 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
42,663 GBP2024-12-31
36,838 GBP2023-12-31
Computers
16,742 GBP2024-12-31
19,976 GBP2023-12-31
Furniture and fittings
18,515 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1,844,053 GBP2023-12-31
Investments in Group Undertakings
1,844,053 GBP2023-12-31
Raw Materials
219,876 GBP2024-12-31
134,518 GBP2023-12-31
Finished Goods
187,763 GBP2024-12-31
437,755 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
275,315 GBP2024-12-31
980,663 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,632,110 GBP2024-12-31
2,873,915 GBP2023-12-31
Other Debtors
Current
111,788 GBP2024-12-31
22,568 GBP2023-12-31
Prepayments/Accrued Income
Current
355,367 GBP2024-12-31
128,590 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,374,580 GBP2024-12-31
Amounts falling due within one year, Current
4,005,736 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
6,982,049 GBP2024-12-31
7,542,600 GBP2023-12-31
Trade Creditors/Trade Payables
Current
86,138 GBP2024-12-31
304,390 GBP2023-12-31
Amounts owed to group undertakings
Current
1,754,818 GBP2024-12-31
2,572,047 GBP2023-12-31
Other Taxation & Social Security Payable
Current
404,091 GBP2024-12-31
1,364,530 GBP2023-12-31
Other Creditors
Current
85,854 GBP2024-12-31
66,139 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
54,056 GBP2024-12-31
119,242 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
6,982,049 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,173 GBP2024-12-31
27,141 GBP2023-12-31
Between one and five year
14,239 GBP2024-12-31
5,744 GBP2023-12-31
All periods
27,412 GBP2024-12-31
32,885 GBP2023-12-31
Bank Borrowings
Secured
6,982,049 GBP2024-12-31
7,542,600 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
101 shares2024-12-31
Class 2 ordinary share
7,000,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
37,847 GBP2024-01-01 ~ 2024-12-31