Distribution Costs
-640,395 GBP2024-01-01 ~ 2024-12-31
-510,176 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,544,996 GBP2024-01-01 ~ 2024-12-31
-2,184,323 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,600,000 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-824,952 GBP2024-01-01 ~ 2024-12-31
-3,384,600 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-824,952 GBP2024-01-01 ~ 2024-12-31
-3,384,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,618,659 GBP2024-12-31
10,745,997 GBP2023-12-31
Fixed Assets - Investments
5,000,000 GBP2024-12-31
5,000,000 GBP2023-12-31
Fixed Assets
15,618,659 GBP2024-12-31
15,745,997 GBP2023-12-31
Debtors
3,085,877 GBP2024-12-31
1,932,832 GBP2023-12-31
Cash at bank and in hand
48,007 GBP2024-12-31
40,745 GBP2023-12-31
Current Assets
3,133,884 GBP2024-12-31
1,973,577 GBP2023-12-31
Net Current Assets/Liabilities
-3,878,867 GBP2024-12-31
-3,560,750 GBP2023-12-31
Total Assets Less Current Liabilities
11,739,792 GBP2024-12-31
12,185,247 GBP2023-12-31
Net Assets/Liabilities
9,564,235 GBP2024-12-31
10,389,187 GBP2023-12-31
Equity
Called up share capital
34,642,579 GBP2024-12-31
34,642,579 GBP2023-12-31
33,642,579 GBP2022-12-31
Retained earnings (accumulated losses)
-25,078,344 GBP2024-12-31
-24,253,392 GBP2023-12-31
-20,868,792 GBP2022-12-31
Equity
9,564,235 GBP2024-12-31
10,389,187 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-824,952 GBP2024-01-01 ~ 2024-12-31
-3,384,600 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,000 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
462024-01-01 ~ 2024-12-31
422023-01-01 ~ 2023-12-31
Wages/Salaries
1,687,480 GBP2024-01-01 ~ 2024-12-31
1,539,653 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,711 GBP2024-01-01 ~ 2024-12-31
36,093 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,903,432 GBP2024-01-01 ~ 2024-12-31
1,733,784 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
99,433 GBP2024-01-01 ~ 2024-12-31
47,234 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
14,537,552 GBP2024-12-31
13,864,145 GBP2023-12-31
Furniture and fittings
1,884 GBP2024-12-31
1,884 GBP2023-12-31
Motor vehicles
32,000 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,571,436 GBP2024-12-31
13,866,029 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-7,003 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-7,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,945,030 GBP2024-12-31
3,118,472 GBP2023-12-31
Furniture and fittings
1,880 GBP2024-12-31
1,560 GBP2023-12-31
Motor vehicles
5,867 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,952,777 GBP2024-12-31
3,120,032 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
830,596 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
320 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
836,783 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,038 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
10,592,522 GBP2024-12-31
10,745,673 GBP2023-12-31
Furniture and fittings
4 GBP2024-12-31
324 GBP2023-12-31
Motor vehicles
26,133 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
35,935 GBP2024-12-31
72,420 GBP2023-12-31
Other Debtors
Current
2,717,705 GBP2024-12-31
1,405,594 GBP2023-12-31
Prepayments/Accrued Income
Current
332,237 GBP2024-12-31
454,818 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
308,306 GBP2024-12-31
132,884 GBP2023-12-31
Trade Creditors/Trade Payables
Current
822,695 GBP2024-12-31
202,477 GBP2023-12-31
Amounts owed to group undertakings
Current
5,403,004 GBP2024-12-31
4,700,744 GBP2023-12-31
Other Taxation & Social Security Payable
Current
50,447 GBP2024-12-31
46,058 GBP2023-12-31
Other Creditors
Current
137,266 GBP2024-12-31
130,729 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
291,033 GBP2024-12-31
321,435 GBP2023-12-31
Creditors
Current
7,012,751 GBP2024-12-31
5,534,327 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
813,441 GBP2024-12-31
368,500 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,362,116 GBP2024-12-31
1,290,294 GBP2023-12-31
Creditors
Non-current
2,175,557 GBP2024-12-31
1,796,060 GBP2023-12-31
Total Borrowings
Non-current
1,362,116 GBP2024-12-31
1,290,294 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
308,306 GBP2024-12-31
132,884 GBP2023-12-31
Minimum gross finance lease payments owing
1,121,747 GBP2024-12-31
501,384 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
3,464,256,500 shares2024-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,380 shares2024-12-31
1,380 shares2023-12-31
Equity
Called up share capital
34,642,579 GBP2024-12-31
34,642,579 GBP2023-12-31