Turnover/Revenue
14,148,928 GBP2024-01-01 ~ 2024-12-31
13,438,086 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,025,269 GBP2024-01-01 ~ 2024-12-31
-6,449,440 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,123,659 GBP2024-01-01 ~ 2024-12-31
6,988,646 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,246,934 GBP2024-01-01 ~ 2024-12-31
-6,750,205 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,123,275 GBP2024-01-01 ~ 2024-12-31
238,441 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,763 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-211,560 GBP2024-01-01 ~ 2024-12-31
-165,461 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,314,072 GBP2024-01-01 ~ 2024-12-31
72,980 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
328,507 GBP2024-01-01 ~ 2024-12-31
1,294,091 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-985,565 GBP2024-01-01 ~ 2024-12-31
1,367,071 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,203,658 GBP2024-12-31
1,778,904 GBP2023-12-31
Fixed Assets
2,225,781 GBP2024-12-31
1,811,689 GBP2023-12-31
Total Inventories
1,988,220 GBP2024-12-31
1,699,232 GBP2023-12-31
Debtors
Current
997,090 GBP2024-12-31
1,455,572 GBP2023-12-31
Cash at bank and in hand
411,975 GBP2024-12-31
1,002,341 GBP2023-12-31
Current Assets
5,029,631 GBP2024-12-31
5,786,464 GBP2023-12-31
Creditors
Current
-2,278,905 GBP2024-12-31
-1,528,081 GBP2023-12-31
Net Current Assets/Liabilities
2,750,726 GBP2024-12-31
4,258,383 GBP2023-12-31
Total Assets Less Current Liabilities
4,976,507 GBP2024-12-31
6,070,072 GBP2023-12-31
Creditors
Non-current
-2,700,000 GBP2024-12-31
-2,700,000 GBP2023-12-31
Net Assets/Liabilities
2,276,507 GBP2024-12-31
3,262,072 GBP2023-12-31
Equity
Called up share capital
150,357 GBP2024-12-31
150,357 GBP2023-12-31
Share premium
9,925,282 GBP2024-12-31
9,925,282 GBP2023-12-31
Retained earnings (accumulated losses)
-7,799,132 GBP2024-12-31
-6,813,567 GBP2023-12-31
Equity
2,276,507 GBP2024-12-31
3,262,072 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-985,565 GBP2024-01-01 ~ 2024-12-31
1,367,071 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,367,071 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,367,071 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
13,586 GBP2024-01-01 ~ 2024-12-31
16,211 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,661,025 GBP2024-01-01 ~ 2024-12-31
1,681,371 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
312,288 GBP2024-01-01 ~ 2024-12-31
168,635 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,009,832 GBP2024-01-01 ~ 2024-12-31
1,874,531 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
372024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Average Number of Employees
372024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Director Remuneration
313,743 GBP2024-01-01 ~ 2024-12-31
219,833 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,800 GBP2024-01-01 ~ 2024-12-31
28,400 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-328,518 GBP2024-01-01 ~ 2024-12-31
17,150 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-9,877 GBP2024-12-31
-15,632 GBP2023-12-31
Deferred Tax Liabilities
-9,877 GBP2024-12-31
-15,632 GBP2023-12-31
Net Deferred Tax Liability/Asset
1,632,346 GBP2024-12-31
1,629,319 GBP2023-12-31
1,038,644 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,027 GBP2024-01-01 ~ 2024-12-31
590,675 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
3,185,508 GBP2024-12-31
2,052,025 GBP2023-12-31
Intangible Assets - Gross Cost
3,307,701 GBP2024-12-31
2,174,218 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
996,316 GBP2024-12-31
312,074 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,104,043 GBP2024-12-31
395,314 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
684,242 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
708,729 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
2,189,192 GBP2024-12-31
1,739,951 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
24,533 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
13,586 GBP2024-01-01 ~ 2024-12-31
Other types of inventories not specified separately
1,988,220 GBP2024-12-31
1,699,232 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
1,528,081 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
2,700,000 GBP2024-12-31
Number of Shares Issued (Fully Paid)
35,932,533 shares2024-12-31
35,932,533 shares2023-12-31
Nominal value of allotted share capital
150,358 GBP2024-01-01 ~ 2024-12-31
150,358 GBP2023-01-01 ~ 2023-12-31