Administrative Expenses
-6,311,208 GBP2024-01-01 ~ 2024-12-31
-5,006,656 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,390,006 GBP2024-01-01 ~ 2024-12-31
18,244 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
543,633 GBP2024-01-01 ~ 2024-12-31
564,868 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
244,245 GBP2024-01-01 ~ 2024-12-31
591,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,726,511 GBP2024-12-31
478,018 GBP2023-12-31
Fixed Assets - Investments
1,017,036 GBP2024-12-31
2,277,182 GBP2023-12-31
Fixed Assets
2,743,547 GBP2024-12-31
2,755,200 GBP2023-12-31
Debtors
3,147,593 GBP2024-12-31
1,981,062 GBP2023-12-31
Cash at bank and in hand
1,017,309 GBP2024-12-31
970,734 GBP2023-12-31
Current Assets
18,365,025 GBP2024-12-31
12,195,406 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-11,255,375 GBP2023-12-31
Net Current Assets/Liabilities
745,807 GBP2024-12-31
940,031 GBP2023-12-31
Total Assets Less Current Liabilities
3,489,354 GBP2024-12-31
3,695,231 GBP2023-12-31
Net Assets/Liabilities
2,612,538 GBP2024-12-31
3,368,293 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,412,538 GBP2024-12-31
3,168,293 GBP2023-12-31
2,577,178 GBP2022-12-31
Equity
2,612,538 GBP2024-12-31
3,368,293 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
244,245 GBP2024-01-01 ~ 2024-12-31
591,115 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
27,545 GBP2024-01-01 ~ 2024-12-31
11,344 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1082024-01-01 ~ 2024-12-31
912023-01-01 ~ 2023-12-31
Wages/Salaries
3,826,478 GBP2024-01-01 ~ 2024-12-31
3,027,335 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
199,003 GBP2024-01-01 ~ 2024-12-31
73,680 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,419,201 GBP2024-01-01 ~ 2024-12-31
3,386,291 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
0 GBP2024-01-01 ~ 2024-12-31
77,350 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
178,615 GBP2024-01-01 ~ 2024-12-31
-19,902 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
70,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
70,000 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
427,386 GBP2024-12-31
14,352 GBP2023-12-31
Plant and equipment
1,228,099 GBP2024-12-31
682,431 GBP2023-12-31
Furniture and fittings
667,101 GBP2024-12-31
284,129 GBP2023-12-31
Motor vehicles
78,217 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,400,803 GBP2024-12-31
980,912 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,281 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,894 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-25,175 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
26,747 GBP2024-12-31
2,220 GBP2023-12-31
Plant and equipment
450,266 GBP2024-12-31
354,315 GBP2023-12-31
Furniture and fittings
188,704 GBP2024-12-31
146,359 GBP2023-12-31
Motor vehicles
8,575 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
674,292 GBP2024-12-31
502,894 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
24,527 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
107,080 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
44,795 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,575 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
184,977 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,129 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,450 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,579 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
400,639 GBP2024-12-31
12,132 GBP2023-12-31
Plant and equipment
777,833 GBP2024-12-31
328,116 GBP2023-12-31
Furniture and fittings
478,397 GBP2024-12-31
137,770 GBP2023-12-31
Motor vehicles
69,642 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
712,531 GBP2024-12-31
519,182 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,026,182 GBP2024-12-31
1,245,773 GBP2023-12-31
Other Debtors
Current
177,117 GBP2024-12-31
10,804 GBP2023-12-31
Prepayments/Accrued Income
Current
231,763 GBP2024-12-31
205,303 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,147,593 GBP2024-12-31
Current, Amounts falling due within one year
1,981,062 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
236,652 GBP2024-12-31
121,535 GBP2023-12-31
Other Remaining Borrowings
Current
60,000 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
13,775,376 GBP2024-12-31
8,854,456 GBP2023-12-31
Amounts owed to group undertakings
Current
2,437,639 GBP2024-12-31
1,607,369 GBP2023-12-31
Corporation Tax Payable
Current
195,547 GBP2024-12-31
1,638 GBP2023-12-31
Other Taxation & Social Security Payable
Current
138,105 GBP2024-12-31
93,133 GBP2023-12-31
Other Creditors
Current
34,308 GBP2024-12-31
9,948 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
741,591 GBP2024-12-31
567,296 GBP2023-12-31
Creditors
Current
17,619,218 GBP2024-12-31
11,255,375 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
338,634 GBP2024-12-31
247,555 GBP2023-12-31
Other Remaining Borrowings
Non-current
128,258 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
466,892 GBP2024-12-31
247,555 GBP2023-12-31
Total Borrowings
Current
60,000 GBP2024-12-31
0 GBP2023-12-31
Non-current
128,258 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
236,652 GBP2024-12-31
121,535 GBP2023-12-31
Minimum gross finance lease payments owing
575,286 GBP2024-12-31
369,090 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
200,000 shares2024-12-31
200,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
360,537 GBP2024-12-31
Between two and five year
266,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
626,537 GBP2024-12-31