Turnover/Revenue
56,125,528 GBP2024-01-01 ~ 2024-12-31
39,276,265 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-34,355,895 GBP2024-01-01 ~ 2024-12-31
-23,777,844 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
21,769,633 GBP2024-01-01 ~ 2024-12-31
15,498,421 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-21,863,994 GBP2024-01-01 ~ 2024-12-31
-12,564,497 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-309,689 GBP2024-01-01 ~ 2024-12-31
2,739,590 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
315,395 GBP2024-01-01 ~ 2024-12-31
2,077,527 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,608,794 GBP2024-12-31
4,553,619 GBP2023-12-31
Property, Plant & Equipment
3,882,346 GBP2024-12-31
2,674,528 GBP2023-12-31
Fixed Assets
8,506,140 GBP2024-12-31
7,240,647 GBP2023-12-31
Total Inventories
267,121 GBP2024-12-31
207,232 GBP2023-12-31
Debtors
Current
721,983 GBP2024-12-31
391,438 GBP2023-12-31
Cash at bank and in hand
3,358,782 GBP2024-12-31
5,189,140 GBP2023-12-31
Current Assets
4,347,886 GBP2024-12-31
5,787,810 GBP2023-12-31
Net Current Assets/Liabilities
-1,469,912 GBP2024-12-31
30,740 GBP2023-12-31
Total Assets Less Current Liabilities
7,036,228 GBP2024-12-31
7,271,387 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,035,715 GBP2024-12-31
-3,928,572 GBP2023-12-31
Net Assets/Liabilities
2,888,332 GBP2024-12-31
3,022,937 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,888,232 GBP2024-12-31
3,022,837 GBP2023-12-31
1,345,310 GBP2022-12-31
Equity
2,888,332 GBP2024-12-31
3,022,937 GBP2023-12-31
1,345,410 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
315,395 GBP2024-01-01 ~ 2024-12-31
2,077,527 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-450,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-450,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
521,911 GBP2024-01-01 ~ 2024-12-31
231,006 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
16,376,035 GBP2024-01-01 ~ 2024-12-31
10,991,066 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
650,028 GBP2024-01-01 ~ 2024-12-31
467,442 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
17,273,994 GBP2024-01-01 ~ 2024-12-31
11,637,720 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
432024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Average Number of Employees
13282024-01-01 ~ 2024-12-31
8582023-01-01 ~ 2023-12-31
Director Remuneration
8,280 GBP2024-01-01 ~ 2024-12-31
8,280 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
5,550 GBP2024-01-01 ~ 2024-12-31
5,450 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-207,697 GBP2024-01-01 ~ 2024-12-31
244,676 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-77,422 GBP2024-01-01 ~ 2024-12-31
684,898 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
707,707 GBP2024-12-31
319,878 GBP2023-12-31
Deferred Tax Liabilities
707,707 GBP2024-12-31
319,878 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
4,626,121 GBP2024-12-31
4,401,390 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
267,625 GBP2024-12-31
210,000 GBP2023-12-31
Other
91,007 GBP2024-12-31
79,033 GBP2023-12-31
Intangible Assets - Gross Cost
4,984,753 GBP2024-12-31
4,690,423 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
351,253 GBP2024-12-31
128,374 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
18,000 GBP2024-12-31
6,125 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
375,959 GBP2024-12-31
136,804 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
222,879 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
11,875 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
239,155 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
4,274,868 GBP2024-12-31
4,273,016 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
249,625 GBP2024-12-31
203,875 GBP2023-12-31
Other
84,301 GBP2024-12-31
76,728 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
4,602,293 GBP2024-12-31
2,874,668 GBP2023-12-31
Motor vehicles
42,090 GBP2024-12-31
42,090 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,644,383 GBP2024-12-31
2,916,758 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-114,236 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-114,236 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
733,977 GBP2024-12-31
222,588 GBP2023-12-31
Motor vehicles
28,060 GBP2024-12-31
19,642 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
762,037 GBP2024-12-31
242,230 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
513,493 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,418 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
521,911 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-2,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
3,868,316 GBP2024-12-31
2,652,080 GBP2023-12-31
Motor vehicles
14,030 GBP2024-12-31
22,448 GBP2023-12-31
Other types of inventories not specified separately
267,121 GBP2024-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
7,034 GBP2024-12-31
Amounts falling due within one year, Current
39,440 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
417,387 GBP2024-12-31
Amounts falling due within one year, Current
70,757 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
721,983 GBP2024-12-31
Amounts falling due within one year, Current
391,438 GBP2023-12-31
Cash and Cash Equivalents
3,358,782 GBP2024-12-31
5,189,140 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
857,143 GBP2024-12-31
Non-current, Amounts falling due after one year
4,035,715 GBP2024-12-31
3,928,572 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
112,181 GBP2024-12-31
319,878 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Bank Borrowings
Non-current
4,035,715 GBP2024-12-31
3,928,572 GBP2023-12-31
Current
857,143 GBP2024-12-31
714,286 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,321,604 GBP2024-12-31
2,170,080 GBP2023-12-31
Between two and five year
5,273,938 GBP2024-12-31
5,784,324 GBP2023-12-31
More than five year
11,002,729 GBP2024-12-31
9,969,222 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
18,598,271 GBP2024-12-31
17,923,626 GBP2023-12-31