Average Number of Employees
252024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Turnover/Revenue
11,227,114 GBP2024-01-01 ~ 2024-12-31
11,756,698 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,235,695 GBP2024-01-01 ~ 2024-12-31
-6,952,132 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,991,419 GBP2024-01-01 ~ 2024-12-31
4,804,566 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,535,272 GBP2024-01-01 ~ 2024-12-31
-4,936,463 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,784,224 GBP2024-01-01 ~ 2024-12-31
265,477 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,304,314 GBP2024-01-01 ~ 2024-12-31
241,175 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,612,674 GBP2024-01-01 ~ 2024-12-31
-148,813 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
835,833 GBP2023-12-31
Property, Plant & Equipment
9,018,508 GBP2024-12-31
12,035,210 GBP2023-12-31
Fixed Assets - Investments
50 GBP2024-12-31
50 GBP2023-12-31
Fixed Assets
9,018,558 GBP2024-12-31
12,871,093 GBP2023-12-31
Total Inventories
287,538 GBP2024-12-31
212,646 GBP2023-12-31
Debtors
Current
4,663,177 GBP2024-12-31
4,579,573 GBP2023-12-31
Cash at bank and in hand
314,089 GBP2024-12-31
720,604 GBP2023-12-31
Current Assets
5,264,804 GBP2024-12-31
5,512,823 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,654,585 GBP2023-12-31
Net Current Assets/Liabilities
-2,775,132 GBP2024-12-31
2,858,238 GBP2023-12-31
Total Assets Less Current Liabilities
6,243,426 GBP2024-12-31
15,729,331 GBP2023-12-31
Net Assets/Liabilities
2,648,766 GBP2024-12-31
4,029,510 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2023-01-01
Other miscellaneous reserve
231,930 GBP2024-12-31
Retained earnings (accumulated losses)
2,416,835 GBP2024-12-31
4,029,509 GBP2023-12-31
4,178,322 GBP2023-01-01
Equity
2,648,766 GBP2024-12-31
4,029,510 GBP2023-12-31
4,178,323 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,612,674 GBP2024-01-01 ~ 2024-12-31
-148,813 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,760 GBP2024-01-01 ~ 2024-12-31
17,760 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
781,117 GBP2024-01-01 ~ 2024-12-31
838,340 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
77,165 GBP2024-01-01 ~ 2024-12-31
89,864 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
875,695 GBP2024-01-01 ~ 2024-12-31
945,953 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-691,640 GBP2024-01-01 ~ 2024-12-31
340,145 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
56,724 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
850,000 GBP2024-12-31
850,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
850,000 GBP2024-12-31
14,167 GBP2023-12-31
Intangible Assets
Development expenditure
835,833 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
16,597,134 GBP2024-12-31
16,456,959 GBP2023-12-31
Motor vehicles
79,290 GBP2024-12-31
79,290 GBP2023-12-31
Furniture and fittings
1,681,534 GBP2024-12-31
1,681,534 GBP2023-12-31
Office equipment
1,385,318 GBP2024-12-31
1,385,318 GBP2023-12-31
Other
85,384 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,743,276 GBP2024-12-31
19,688,485 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,789 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,789 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,142,901 GBP2024-12-31
5,416,422 GBP2023-12-31
Motor vehicles
66,009 GBP2024-12-31
39,605 GBP2023-12-31
Furniture and fittings
1,613,994 GBP2024-12-31
1,445,840 GBP2023-12-31
Office equipment
901,864 GBP2024-12-31
751,408 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,724,768 GBP2024-12-31
7,653,275 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,065,437 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
168,154 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
125,306 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,358,897 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
18,310 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
26,404 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
69,864 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
8,454,233 GBP2024-12-31
11,040,537 GBP2023-12-31
Motor vehicles
13,281 GBP2024-12-31
39,685 GBP2023-12-31
Furniture and fittings
67,540 GBP2024-12-31
235,694 GBP2023-12-31
Office equipment
483,454 GBP2024-12-31
633,910 GBP2023-12-31
Other
85,384 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
142,935 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
161,246 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
13,281 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
39,685 GBP2023-12-31
Under hire purchased contracts or finance leases
324,550 GBP2024-12-31
475,983 GBP2023-12-31
Finished Goods/Goods for Resale
287,538 GBP2024-12-31
212,646 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,061,021 GBP2024-12-31
903,259 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,531,636 GBP2024-12-31
2,033,474 GBP2023-12-31
Other Debtors
Current
532,798 GBP2024-12-31
360,851 GBP2023-12-31
Prepayments/Accrued Income
Current
537,722 GBP2024-12-31
1,125,005 GBP2023-12-31
Bank Overdrafts
-585 GBP2023-12-31
Cash and Cash Equivalents
314,089 GBP2024-12-31
720,019 GBP2023-12-31
Bank Overdrafts
Current
585 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,363,605 GBP2024-12-31
1,708,185 GBP2023-12-31
Amounts owed to group undertakings
Current
5,735,499 GBP2024-12-31
400,116 GBP2023-12-31
Taxation/Social Security Payable
Current
17,071 GBP2024-12-31
61,893 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
91,666 GBP2024-12-31
93,534 GBP2023-12-31
Other Creditors
Current
4,337 GBP2024-12-31
2,454 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
827,758 GBP2024-12-31
387,818 GBP2023-12-31
Creditors
Current
8,039,936 GBP2024-12-31
2,654,585 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
135,506 GBP2024-12-31
227,172 GBP2023-12-31
Amounts owed to group undertakings
Non-current
1,932,747 GBP2024-12-31
9,266,786 GBP2023-12-31
Creditors
Non-current
2,068,253 GBP2024-12-31
9,493,958 GBP2023-12-31
Minimum gross finance lease payments owing
227,172 GBP2024-12-31
320,706 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,026,863 GBP2024-12-31
-1,718,503 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
691,640 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,176,648 GBP2024-12-31
-1,718,503 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,500 shares2024-12-31
9,500 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.00012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.00012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,017 GBP2024-12-31
208,682 GBP2023-12-31
Between one and five year
568,813 GBP2024-12-31
582,582 GBP2023-12-31
More than five year
1,421,500 GBP2024-12-31
1,555,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,227,330 GBP2024-12-31
2,346,764 GBP2023-12-31