Average Number of Employees
1082024-01-01 ~ 2024-12-31
1332023-01-01 ~ 2023-12-31
Turnover/Revenue
2,618,407 GBP2024-01-01 ~ 2024-12-31
2,770,128 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-831,899 GBP2024-01-01 ~ 2024-12-31
-922,896 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,786,508 GBP2024-01-01 ~ 2024-12-31
1,847,232 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,389,103 GBP2024-01-01 ~ 2024-12-31
-2,331,457 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-600,520 GBP2024-01-01 ~ 2024-12-31
-476,967 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,313,995 GBP2024-01-01 ~ 2024-12-31
-1,085,659 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,313,995 GBP2024-01-01 ~ 2024-12-31
-1,085,358 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
18,365 GBP2024-12-31
24,219 GBP2023-12-31
Property, Plant & Equipment
6,848,867 GBP2024-12-31
7,010,952 GBP2023-12-31
Fixed Assets
6,867,232 GBP2024-12-31
7,035,171 GBP2023-12-31
Total Inventories
41,800 GBP2024-12-31
52,900 GBP2023-12-31
Debtors
Current
59,853 GBP2024-12-31
23,828 GBP2023-12-31
Cash at bank and in hand
10,042 GBP2024-12-31
105,204 GBP2023-12-31
Current Assets
111,695 GBP2024-12-31
181,932 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,557,208 GBP2024-12-31
-2,574,235 GBP2023-12-31
Net Current Assets/Liabilities
-3,445,513 GBP2024-12-31
-2,392,303 GBP2023-12-31
Total Assets Less Current Liabilities
3,421,719 GBP2024-12-31
4,642,868 GBP2023-12-31
Net Assets/Liabilities
-2,186,870 GBP2024-12-31
-872,875 GBP2023-12-31
Equity
Called up share capital
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
1,500,000 GBP2023-01-01
Retained earnings (accumulated losses)
-3,686,870 GBP2024-12-31
-2,372,875 GBP2023-12-31
-1,287,517 GBP2023-01-01
Equity
-2,186,870 GBP2024-12-31
-872,875 GBP2023-12-31
212,483 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,313,995 GBP2024-01-01 ~ 2024-12-31
-1,085,358 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
183,952 GBP2024-01-01 ~ 2024-12-31
191,371 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
10,042 GBP2024-12-31
105,204 GBP2023-12-31
327,735 GBP2023-01-01
Audit Fees/Expenses
7,500 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,210,175 GBP2024-01-01 ~ 2024-12-31
1,202,200 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
72,390 GBP2024-01-01 ~ 2024-12-31
68,708 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,297,627 GBP2024-01-01 ~ 2024-12-31
1,283,102 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
64,645 GBP2024-01-01 ~ 2024-12-31
65,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-328,499 GBP2024-01-01 ~ 2024-12-31
-271,415 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
46,044 GBP2024-12-31
46,044 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
152,291 GBP2024-12-31
195,931 GBP2023-12-31
Motor vehicles
12,950 GBP2024-12-31
13,300 GBP2023-12-31
Furniture and fittings
14,864 GBP2024-12-31
14,864 GBP2023-12-31
Office equipment
31,575 GBP2024-12-31
30,911 GBP2023-12-31
Other
7,363,829 GBP2024-12-31
7,342,626 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,575,509 GBP2024-12-31
7,597,632 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-43,640 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-43,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,142 GBP2024-12-31
139,988 GBP2023-12-31
Motor vehicles
11,272 GBP2024-12-31
9,385 GBP2023-12-31
Furniture and fittings
14,512 GBP2024-12-31
13,028 GBP2023-12-31
Office equipment
28,856 GBP2024-12-31
26,734 GBP2023-12-31
Other
531,860 GBP2024-12-31
397,545 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
726,642 GBP2024-12-31
586,680 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
2,237 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
1,484 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
183,952 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-43,640 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
12,149 GBP2024-12-31
55,943 GBP2023-12-31
Motor vehicles
1,678 GBP2024-12-31
3,915 GBP2023-12-31
Furniture and fittings
352 GBP2024-12-31
1,836 GBP2023-12-31
Office equipment
2,719 GBP2024-12-31
4,177 GBP2023-12-31
Other
6,831,969 GBP2024-12-31
6,945,081 GBP2023-12-31
Raw materials and consumables
41,800 GBP2024-12-31
52,900 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,327 GBP2024-12-31
Other Debtors
Current
34,625 GBP2024-12-31
Prepayments/Accrued Income
Current
16,901 GBP2024-12-31
23,828 GBP2023-12-31
Bank Borrowings
Current
175,866 GBP2024-12-31
163,007 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,080,517 GBP2024-12-31
1,298,695 GBP2023-12-31
Taxation/Social Security Payable
Current
28,767 GBP2024-12-31
64,227 GBP2023-12-31
Other Creditors
Current
128,971 GBP2024-12-31
221,386 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,143,087 GBP2024-12-31
826,920 GBP2023-12-31
Creditors
Current
3,557,208 GBP2024-12-31
2,574,235 GBP2023-12-31
Bank Borrowings
Non-current
1,802,308 GBP2024-12-31
1,979,462 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,806,281 GBP2024-12-31
3,536,281 GBP2023-12-31
Creditors
Non-current
5,608,589 GBP2024-12-31
5,515,743 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
175,866 GBP2024-12-31
163,007 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
175,866 GBP2024-12-31
163,007 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
163,007 GBP2023-12-31
Between two and five year, Non-current
1,618,583 GBP2024-12-31
Non-current, Between two and five year
1,816,454 GBP2023-12-31
Total Borrowings
5,784,455 GBP2024-12-31
5,678,749 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
285,784 GBP2024-12-31
233,181 GBP2023-12-31
Between one and five year
1,113,104 GBP2024-12-31
900,000 GBP2023-12-31
More than five year
2,852,329 GBP2024-12-31
2,763,288 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,251,217 GBP2024-12-31
3,896,469 GBP2023-12-31