(expand)Fixed Assets - Investments
836 GBP2024-12-31
1,036 GBP2023-12-31
Fixed Assets
14,619,168 GBP2024-12-31
11,481,571 GBP2023-12-31
Debtors
7,338,396 GBP2024-12-31
7,886,151 GBP2023-12-31
Cash at bank and in hand
79,733 GBP2024-12-31
419,480 GBP2023-12-31
Current Assets
12,485,301 GBP2024-12-31
14,247,885 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,231,889 GBP2024-12-31
Net Current Assets/Liabilities
2,253,412 GBP2024-12-31
4,122,321 GBP2023-12-31
Total Assets Less Current Liabilities
16,872,580 GBP2024-12-31
15,603,892 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-20,342,176 GBP2024-12-31
Net Assets/Liabilities
-3,504,524 GBP2024-12-31
-4,233,685 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
-3,504,524 GBP2024-12-31
-4,233,685 GBP2023-12-31
Audit Fees/Expenses
121,000 GBP2024-01-01 ~ 2024-12-31
84,156 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2642024-01-01 ~ 2024-12-31
2332023-01-01 ~ 2023-12-31
Wages/Salaries
9,094,287 GBP2024-01-01 ~ 2024-12-31
8,676,179 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
448,396 GBP2024-01-01 ~ 2024-12-31
370,043 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,646,042 GBP2024-01-01 ~ 2024-12-31
9,996,286 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
194,420 GBP2024-01-01 ~ 2024-12-31
219,570 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-263,015 GBP2024-01-01 ~ 2024-12-31
-136,277 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
150,000 GBP2024-12-31
150,000 GBP2023-12-31
Computer software
186,827 GBP2024-12-31
181,675 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
402,537 GBP2024-12-31
362,609 GBP2023-12-31
Development expenditure
9,923,762 GBP2024-12-31
8,617,875 GBP2023-12-31
Intangible Assets - Gross Cost
11,214,663 GBP2024-12-31
9,312,159 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
87,500 GBP2024-12-31
37,500 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
104,727 GBP2024-12-31
93,061 GBP2023-12-31
Development expenditure
6,316,117 GBP2024-12-31
5,442,926 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,691,593 GBP2024-12-31
5,754,809 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
50,000 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
11,666 GBP2024-01-01 ~ 2024-12-31
Development expenditure
873,191 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
936,784 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
297,810 GBP2024-12-31
269,548 GBP2023-12-31
Development expenditure
3,607,645 GBP2024-12-31
3,174,949 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,050,326 GBP2024-12-31
3,788,774 GBP2023-12-31
Plant and equipment
16,415,812 GBP2024-12-31
12,982,639 GBP2023-12-31
Furniture and fittings
620,159 GBP2024-12-31
590,463 GBP2023-12-31
Computers
1,283,433 GBP2024-12-31
1,227,731 GBP2023-12-31
Motor vehicles
146,099 GBP2024-12-31
132,099 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
23,563,725 GBP2024-12-31
19,530,845 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-2,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-180,618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,859,063 GBP2024-12-31
1,556,376 GBP2023-12-31
Plant and equipment
9,911,548 GBP2024-12-31
8,479,122 GBP2023-12-31
Furniture and fittings
480,194 GBP2024-12-31
441,996 GBP2023-12-31
Computers
1,179,623 GBP2024-12-31
1,116,596 GBP2023-12-31
Motor vehicles
38,035 GBP2024-12-31
13,570 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,468,463 GBP2024-12-31
11,607,660 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
302,687 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,432,426 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
38,198 GBP2024-01-01 ~ 2024-12-31
Computers
63,027 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
27,260 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,863,598 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-2,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,191,263 GBP2024-12-31
2,232,398 GBP2023-12-31
Plant and equipment
6,504,264 GBP2024-12-31
4,503,517 GBP2023-12-31
Furniture and fittings
139,965 GBP2024-12-31
148,467 GBP2023-12-31
Computers
103,810 GBP2024-12-31
111,135 GBP2023-12-31
Motor vehicles
108,064 GBP2024-12-31
118,529 GBP2023-12-31
Finished Goods/Goods for Resale
273,964 GBP2024-12-31
414,147 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,326,759 GBP2024-12-31
4,257,069 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
16,085 GBP2024-12-31
97,139 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,002,142 GBP2024-12-31
2,002,139 GBP2023-12-31
Other Debtors
Current
28,299 GBP2024-12-31
27,401 GBP2023-12-31
Prepayments/Accrued Income
Current
1,030,334 GBP2024-12-31
830,641 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
934,777 GBP2024-12-31
671,762 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,338,396 GBP2024-12-31
Amounts falling due within one year, Current
7,886,151 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,073,174 GBP2024-12-31
1,311,870 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
446,790 GBP2024-12-31
178,409 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,468,236 GBP2024-12-31
3,272,072 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,157,896 GBP2024-12-31
553,526 GBP2023-12-31
Other Creditors
Current
2,533,793 GBP2024-12-31
3,119,016 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,524,745 GBP2024-12-31
1,600,802 GBP2023-12-31
Creditors
Current
10,231,889 GBP2024-12-31
10,125,564 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,193,334 GBP2024-12-31
1,546,507 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
978,876 GBP2024-12-31
327,807 GBP2023-12-31
Amounts owed to group undertakings
Non-current
8,779,125 GBP2024-12-31
9,437,044 GBP2023-12-31
Creditors
Non-current
20,342,176 GBP2024-12-31
19,767,721 GBP2023-12-31
Bank Borrowings
2,266,508 GBP2024-12-31
2,858,377 GBP2023-12-31
Total Borrowings
5,851,508 GBP2024-12-31
6,043,377 GBP2023-12-31
Current
1,073,174 GBP2024-12-31
1,311,870 GBP2023-12-31
Non-current
4,778,334 GBP2024-12-31
4,731,507 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
446,790 GBP2024-12-31
178,409 GBP2023-12-31
Minimum gross finance lease payments owing
1,500,482 GBP2024-12-31
551,901 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
1,425,666 GBP2024-12-31
506,216 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
794,283 GBP2024-12-31
Between two and five year
2,624,501 GBP2024-12-31
More than five year
256,257 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,675,041 GBP2024-12-31