Average Number of Employees
942024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Turnover/Revenue
18,188,795 GBP2024-01-01 ~ 2024-12-31
13,535,580 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,657,709 GBP2024-01-01 ~ 2024-12-31
-2,135,468 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
14,531,086 GBP2024-01-01 ~ 2024-12-31
11,400,112 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,490,706 GBP2024-01-01 ~ 2024-12-31
-5,619,640 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
7,040,380 GBP2024-01-01 ~ 2024-12-31
5,780,472 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
51,952 GBP2024-01-01 ~ 2024-12-31
18,615 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,092,005 GBP2024-01-01 ~ 2024-12-31
5,786,293 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,832,917 GBP2024-01-01 ~ 2024-12-31
4,507,905 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,832,917 GBP2024-01-01 ~ 2024-12-31
4,507,905 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,082,990 GBP2024-12-31
1,693,637 GBP2023-12-31
Property, Plant & Equipment
1,206,573 GBP2024-12-31
907,654 GBP2023-12-31
Fixed Assets
3,289,563 GBP2024-12-31
2,601,291 GBP2023-12-31
Total Inventories
1,982,550 GBP2024-12-31
1,810,035 GBP2023-12-31
Debtors
Non-current
92,776 GBP2024-12-31
92,776 GBP2023-12-31
Current
2,343,156 GBP2024-12-31
1,928,315 GBP2023-12-31
Cash at bank and in hand
2,508,204 GBP2024-12-31
1,297,753 GBP2023-12-31
Current Assets
6,926,686 GBP2024-12-31
5,128,879 GBP2023-12-31
Net Current Assets/Liabilities
5,011,243 GBP2024-12-31
2,900,630 GBP2023-12-31
Total Assets Less Current Liabilities
8,300,806 GBP2024-12-31
5,501,921 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,985,707 GBP2023-12-31
Net Assets/Liabilities
8,222,462 GBP2024-12-31
2,389,545 GBP2023-12-31
Equity
Called up share capital
3 GBP2024-12-31
3 GBP2023-12-31
3 GBP2023-01-01
Retained earnings (accumulated losses)
8,222,459 GBP2024-12-31
2,389,542 GBP2023-12-31
1,481,637 GBP2023-01-01
Equity
8,222,462 GBP2024-12-31
2,389,545 GBP2023-12-31
1,481,640 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,832,917 GBP2024-01-01 ~ 2024-12-31
4,507,905 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,600,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,675,476 GBP2024-01-01 ~ 2024-12-31
2,544,181 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,000 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,600,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-48,325 GBP2024-01-01 ~ 2024-12-31
86,723 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,773,001 GBP2024-01-01 ~ 2024-12-31
1,359,779 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
2,497,824 GBP2024-12-31
1,836,518 GBP2023-12-31
Computer software
235,928 GBP2024-12-31
204,968 GBP2023-12-31
Intangible Assets - Gross Cost
2,733,752 GBP2024-12-31
2,041,486 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
569,319 GBP2024-12-31
291,662 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
650,762 GBP2024-12-31
347,849 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
302,913 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1,928,505 GBP2024-12-31
1,544,856 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,351,867 GBP2024-12-31
1,111,856 GBP2023-12-31
Motor vehicles
39,561 GBP2024-12-31
44,606 GBP2023-12-31
Other
518,159 GBP2024-12-31
445,175 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,192,673 GBP2024-12-31
2,391,987 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-774 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-16,200 GBP2024-01-01 ~ 2024-12-31
Other
-11,249 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-28,223 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
743,085 GBP2023-12-31
Motor vehicles
34,939 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,484,333 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
244,353 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
523,240 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-774 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-9,450 GBP2024-01-01 ~ 2024-12-31
Other
-11,249 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,473 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
986,664 GBP2024-12-31
Motor vehicles
39,561 GBP2024-12-31
Other
356,586 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,986,100 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
365,203 GBP2024-12-31
368,771 GBP2023-12-31
Other
161,573 GBP2024-12-31
235,641 GBP2023-12-31
Motor vehicles
9,667 GBP2023-12-31
Raw materials and consumables
1,190,180 GBP2024-12-31
1,015,831 GBP2023-12-31
Value of work in progress
280,864 GBP2024-12-31
293,420 GBP2023-12-31
Finished Goods/Goods for Resale
511,506 GBP2024-12-31
500,784 GBP2023-12-31
Other Debtors
Non-current
92,776 GBP2024-12-31
92,776 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,839,163 GBP2024-12-31
1,679,218 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,000 GBP2024-12-31
2,000 GBP2023-12-31
Other Debtors
Current
7,397 GBP2024-12-31
8,240 GBP2023-12-31
Prepayments/Accrued Income
Current
494,596 GBP2024-12-31
238,857 GBP2023-12-31
Trade Creditors/Trade Payables
Current
369,509 GBP2024-12-31
320,540 GBP2023-12-31
Corporation Tax Payable
Current
779,255 GBP2024-12-31
1,230,140 GBP2023-12-31
Taxation/Social Security Payable
Current
453,972 GBP2024-12-31
469,307 GBP2023-12-31
Other Creditors
Current
35,201 GBP2024-12-31
27,083 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
277,506 GBP2024-12-31
181,179 GBP2023-12-31
Creditors
Current
1,915,443 GBP2024-12-31
2,228,249 GBP2023-12-31
Amounts owed to group undertakings
Non-current
2,977,730 GBP2023-12-31
Other Creditors
Non-current
7,977 GBP2023-12-31
Creditors
Non-current
2,985,707 GBP2023-12-31
Cash and Cash Equivalents
2,508,204 GBP2024-12-31
1,297,753 GBP2023-12-31
Net Deferred Tax Liability/Asset
-78,344 GBP2024-12-31
-126,669 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
48,325 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-78,344 GBP2024-12-31
-132,611 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
368,305 GBP2024-12-31
257,916 GBP2023-12-31
Between one and five year
282,225 GBP2024-12-31
442,841 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
650,530 GBP2024-12-31
700,757 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2024-12-31
3 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31