Average Number of Employees
182024-01-01 ~ 2024-12-31
242023-01-01 ~ 2023-12-31
Turnover/Revenue
16,147,573 GBP2024-01-01 ~ 2024-12-31
13,378,142 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,953,317 GBP2024-01-01 ~ 2024-12-31
-11,083,433 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,194,256 GBP2024-01-01 ~ 2024-12-31
2,294,709 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-268,899 GBP2024-01-01 ~ 2024-12-31
-313,628 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,335,360 GBP2024-01-01 ~ 2024-12-31
-1,801,068 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
589,997 GBP2024-01-01 ~ 2024-12-31
180,013 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,494 GBP2024-01-01 ~ 2024-12-31
9,949 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
601,491 GBP2024-01-01 ~ 2024-12-31
4,549 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
427,226 GBP2024-01-01 ~ 2024-12-31
26,853 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
427,226 GBP2024-01-01 ~ 2024-12-31
26,853 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,195,145 GBP2024-12-31
3,578,563 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
3,195,147 GBP2024-12-31
3,578,565 GBP2023-12-31
Total Inventories
240,176 GBP2024-12-31
397,355 GBP2023-12-31
Debtors
Current
5,878,386 GBP2024-12-31
6,447,702 GBP2023-12-31
Cash at bank and in hand
681,548 GBP2024-12-31
151,778 GBP2023-12-31
Current Assets
6,800,110 GBP2024-12-31
6,996,835 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,371,413 GBP2024-12-31
Net Current Assets/Liabilities
3,428,697 GBP2024-12-31
2,618,053 GBP2023-12-31
Total Assets Less Current Liabilities
6,623,844 GBP2024-12-31
6,196,618 GBP2023-12-31
Net Assets/Liabilities
6,623,844 GBP2024-12-31
6,196,618 GBP2023-12-31
Equity
Called up share capital
49,000 GBP2024-12-31
49,000 GBP2023-12-31
49,000 GBP2023-01-01
Share premium
5,375,925 GBP2024-12-31
5,375,925 GBP2023-12-31
5,375,925 GBP2023-01-01
Retained earnings (accumulated losses)
1,198,919 GBP2024-12-31
771,693 GBP2023-12-31
744,840 GBP2023-01-01
Equity
6,623,844 GBP2024-12-31
6,196,618 GBP2023-12-31
6,169,765 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
427,226 GBP2024-01-01 ~ 2024-12-31
26,853 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
427,226 GBP2024-01-01 ~ 2024-12-31
26,853 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Wages/Salaries
1,158,996 GBP2024-01-01 ~ 2024-12-31
969,096 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
101,372 GBP2024-01-01 ~ 2024-12-31
84,714 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,291,361 GBP2024-01-01 ~ 2024-12-31
1,079,807 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,170 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
150,373 GBP2024-01-01 ~ 2024-12-31
1,137 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
3,834,175 GBP2024-12-31
3,834,175 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
639,030 GBP2024-12-31
255,612 GBP2023-12-31
Intangible Assets
Goodwill
3,195,145 GBP2024-12-31
3,578,563 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
83,000 GBP2024-12-31
83,000 GBP2023-12-31
Office equipment
99,168 GBP2024-12-31
99,168 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
182,168 GBP2024-12-31
182,168 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
83,000 GBP2023-12-31
Office equipment
99,168 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
182,168 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
83,000 GBP2024-12-31
Office equipment
99,168 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
182,168 GBP2024-12-31
Investments in Subsidiaries
2 GBP2024-12-31
2 GBP2023-12-31
Raw materials and consumables
240,176 GBP2024-12-31
397,355 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
251,351 GBP2024-12-31
282,235 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,911,915 GBP2024-12-31
5,378,870 GBP2023-12-31
Other Debtors
Current
643,336 GBP2024-12-31
607,076 GBP2023-12-31
Prepayments/Accrued Income
Current
55,376 GBP2024-12-31
163,113 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
16,408 GBP2024-12-31
16,408 GBP2023-12-31
Cash and Cash Equivalents
681,548 GBP2024-12-31
151,778 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,106,306 GBP2024-12-31
2,915,324 GBP2023-12-31
Amounts owed to group undertakings
Current
258,540 GBP2024-12-31
321,744 GBP2023-12-31
Corporation Tax Payable
Current
212,486 GBP2024-12-31
Other Creditors
Current
746 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
794,081 GBP2024-12-31
1,140,968 GBP2023-12-31
Creditors
Current
3,371,413 GBP2024-12-31
4,378,782 GBP2023-12-31
Net Deferred Tax Liability/Asset
16,408 GBP2024-12-31
16,408 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
49,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31