Administrative Expenses
-10,744,632 GBP2024-01-01 ~ 2024-12-31
-10,593,295 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
26,130 GBP2024-01-01 ~ 2024-12-31
36,093 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
24,985 GBP2024-01-01 ~ 2024-12-31
26,160 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
776,782 GBP2024-12-31
837,262 GBP2023-12-31
Other than goodwill
62,097 GBP2024-12-31
66,912 GBP2023-12-31
Intangible Assets
838,879 GBP2024-12-31
904,174 GBP2023-12-31
Property, Plant & Equipment
1,056,234 GBP2024-12-31
1,425,139 GBP2023-12-31
Fixed Assets - Investments
3,750 GBP2024-12-31
3,750 GBP2023-12-31
Fixed Assets
1,898,863 GBP2024-12-31
2,333,063 GBP2023-12-31
Debtors
139,882 GBP2024-12-31
292,955 GBP2023-12-31
Cash at bank and in hand
1,368,093 GBP2024-12-31
1,701,722 GBP2023-12-31
Current Assets
1,572,505 GBP2024-12-31
2,070,849 GBP2023-12-31
Net Current Assets/Liabilities
-408,188 GBP2024-12-31
172,057 GBP2023-12-31
Total Assets Less Current Liabilities
1,490,675 GBP2024-12-31
2,505,120 GBP2023-12-31
Net Assets/Liabilities
760,041 GBP2024-12-31
1,225,085 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
759,941 GBP2024-12-31
1,224,985 GBP2023-12-31
1,241,425 GBP2022-12-31
Equity
760,041 GBP2024-12-31
1,225,085 GBP2023-12-31
Comprehensive Income/Expense
24,985 GBP2024-01-01 ~ 2024-12-31
26,160 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
24,985 GBP2024-01-01 ~ 2024-12-31
26,160 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-42,600 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-490,030 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
6,550 GBP2024-01-01 ~ 2024-12-31
6,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3982024-01-01 ~ 2024-12-31
4352023-01-01 ~ 2023-12-31
Wages/Salaries
4,344,959 GBP2024-01-01 ~ 2024-12-31
4,571,373 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
144,286 GBP2024-01-01 ~ 2024-12-31
181,390 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,729,765 GBP2024-01-01 ~ 2024-12-31
4,974,033 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
16,042 GBP2024-01-01 ~ 2024-12-31
13,112 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-81,722 GBP2024-01-01 ~ 2024-12-31
4,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,027,805 GBP2024-12-31
2,952,509 GBP2023-12-31
Furniture and fittings
80,511 GBP2024-12-31
80,511 GBP2023-12-31
Computers
57,857 GBP2024-12-31
48,751 GBP2023-12-31
Motor vehicles
63,343 GBP2024-12-31
63,343 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,292,048 GBP2024-12-31
3,207,646 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,060,639 GBP2024-12-31
1,653,870 GBP2023-12-31
Furniture and fittings
75,987 GBP2024-12-31
70,318 GBP2023-12-31
Computers
55,726 GBP2024-12-31
57,880 GBP2023-12-31
Motor vehicles
26,129 GBP2024-12-31
5,226 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,235,814 GBP2024-12-31
1,801,370 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
3,257 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
406,769 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
20,903 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
430,929 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
967,166 GBP2024-12-31
1,298,639 GBP2023-12-31
Furniture and fittings
4,524 GBP2024-12-31
19,273 GBP2023-12-31
Computers
2,131 GBP2024-12-31
655 GBP2023-12-31
Motor vehicles
37,214 GBP2024-12-31
58,117 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
48,455 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,093,307 GBP2023-12-31
Development expenditure
90,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,183,307 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
316,525 GBP2024-12-31
256,046 GBP2023-12-31
Development expenditure
27,903 GBP2024-12-31
23,088 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
344,428 GBP2024-12-31
279,134 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
60,479 GBP2024-01-01 ~ 2024-12-31
Development expenditure
4,815 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
65,294 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
62,097 GBP2024-12-31
66,912 GBP2023-12-31
Other Debtors
Current
91,618 GBP2024-12-31
78,675 GBP2023-12-31
Prepayments/Accrued Income
Current
48,264 GBP2024-12-31
59,998 GBP2023-12-31
Other Debtors
Non-current
0 GBP2024-12-31
154,282 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
410,270 GBP2024-12-31
379,793 GBP2023-12-31
Trade Creditors/Trade Payables
Current
455,763 GBP2024-12-31
426,694 GBP2023-12-31
Corporation Tax Payable
Current
84,353 GBP2024-12-31
6,786 GBP2023-12-31
Other Taxation & Social Security Payable
Current
480,757 GBP2024-12-31
588,682 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
366,474 GBP2024-12-31
197,394 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
534,206 GBP2024-12-31
1,001,885 GBP2023-12-31
Bank Borrowings
944,476 GBP2024-12-31
1,381,678 GBP2023-12-31
Total Borrowings
Current
410,270 GBP2024-12-31
379,793 GBP2023-12-31
Non-current
534,206 GBP2024-12-31
1,001,885 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
98 shares2024-12-31
99 shares2023-12-31
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 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-12-31
0 shares2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
620,112 GBP2024-12-31
Between two and five year
2,480,448 GBP2024-12-31
More than five year
5,412,504 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,513,064 GBP2024-12-31