Par Value of Share
Class 1 ordinary share
22024-01-01 ~ 2024-12-31
Turnover/Revenue
11,227,931 GBP2024-01-01 ~ 2024-12-31
6,662,225 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,771,655 GBP2024-01-01 ~ 2024-12-31
4,807,330 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,456,276 GBP2024-01-01 ~ 2024-12-31
1,854,895 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,793,694 GBP2024-01-01 ~ 2024-12-31
-888,583 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
662,582 GBP2024-01-01 ~ 2024-12-31
2,743,478 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
9,473 GBP2024-01-01 ~ 2024-12-31
34,644 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
693,109 GBP2024-01-01 ~ 2024-12-31
3,046,449 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-53,561 GBP2024-01-01 ~ 2024-12-31
102,530 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
746,670 GBP2024-01-01 ~ 2024-12-31
2,943,919 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
746,670 GBP2024-01-01 ~ 2024-12-31
2,943,919 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
193,512 GBP2024-12-31
222,407 GBP2023-12-31
Property, Plant & Equipment
284,277 GBP2024-12-31
140,411 GBP2023-12-31
Fixed Assets - Investments
4,778,678 GBP2024-12-31
4,778,678 GBP2023-12-31
Fixed Assets
5,256,467 GBP2024-12-31
5,141,496 GBP2023-12-31
Total Inventories
16,925 GBP2024-12-31
Debtors
4,785,936 GBP2024-12-31
1,347,250 GBP2023-12-31
Cash at bank and in hand
5,419 GBP2024-12-31
405 GBP2023-12-31
Current Assets
4,808,280 GBP2024-12-31
1,347,655 GBP2023-12-31
Creditors
Current
5,463,221 GBP2024-12-31
2,196,134 GBP2023-12-31
Net Current Assets/Liabilities
-654,941 GBP2024-12-31
-848,479 GBP2023-12-31
Total Assets Less Current Liabilities
4,601,526 GBP2024-12-31
4,293,017 GBP2023-12-31
Creditors
Non-current
152,619 GBP2024-12-31
185,780 GBP2023-12-31
Net Assets/Liabilities
4,448,907 GBP2024-12-31
4,107,237 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
4,448,905 GBP2024-12-31
4,107,235 GBP2023-12-31
1,372,549 GBP2022-12-31
Equity
4,448,907 GBP2024-12-31
4,107,237 GBP2023-12-31
1,372,550 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-405,000 GBP2024-01-01 ~ 2024-12-31
-209,233 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-405,000 GBP2024-01-01 ~ 2024-12-31
-209,233 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
746,670 GBP2024-01-01 ~ 2024-12-31
2,943,919 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,268,855 GBP2024-01-01 ~ 2024-12-31
4,062,208 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1332024-01-01 ~ 2024-12-31
1452023-01-01 ~ 2023-12-31
Director Remuneration
33,170 GBP2024-01-01 ~ 2024-12-31
19,178 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
41,567 GBP2024-01-01 ~ 2024-12-31
36,185 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
102,530 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
288,950 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
95,438 GBP2024-12-31
66,543 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
28,895 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
193,512 GBP2024-12-31
222,407 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
300,292 GBP2024-12-31
178,449 GBP2023-12-31
Furniture and fittings
83,022 GBP2024-12-31
83,022 GBP2023-12-31
Motor vehicles
105,698 GBP2024-12-31
34,238 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
489,012 GBP2024-12-31
295,709 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-8,748 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-8,748 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
120,477 GBP2024-12-31
88,401 GBP2023-12-31
Furniture and fittings
53,120 GBP2024-12-31
45,645 GBP2023-12-31
Motor vehicles
31,138 GBP2024-12-31
21,252 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
204,735 GBP2024-12-31
155,298 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
32,076 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
7,475 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
13,713 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-3,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
179,815 GBP2024-12-31
90,048 GBP2023-12-31
Furniture and fittings
29,902 GBP2024-12-31
37,377 GBP2023-12-31
Motor vehicles
74,560 GBP2024-12-31
12,986 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
80,208 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
11,697 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
11,697 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
68,511 GBP2024-12-31
Investments in Group Undertakings
Cost valuation
5,030,109 GBP2024-12-31
5,030,109 GBP2023-12-31
Additions to investments
2,984,568 GBP2024-12-31
Investments in Group Undertakings
4,778,678 GBP2024-12-31
4,778,678 GBP2023-12-31
Merchandise
16,925 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
801,712 GBP2024-12-31
488,523 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,840,451 GBP2024-12-31
817,563 GBP2023-12-31
Other Debtors
Current
21,210 GBP2024-12-31
10,554 GBP2023-12-31
Prepayments
Current
110,990 GBP2024-12-31
34,426 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,785,936 GBP2024-12-31
Amounts falling due within one year, Current
1,347,250 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
271,150 GBP2024-12-31
199,768 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
18,519 GBP2024-12-31
Trade Creditors/Trade Payables
Current
162,703 GBP2024-12-31
174,178 GBP2023-12-31
Amounts owed to group undertakings
Current
3,064,352 GBP2024-12-31
634,317 GBP2023-12-31
Corporation Tax Payable
Current
214,684 GBP2023-12-31
Other Taxation & Social Security Payable
Current
162,024 GBP2024-12-31
112,141 GBP2023-12-31
Other Creditors
Current
117,274 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
37,277 GBP2024-12-31
47,975 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
103,275 GBP2024-12-31
185,780 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
49,344 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
90,323 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
271,150 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
185,780 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
49,344 GBP2024-12-31
hire purchase agreements
67,863 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
176,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
746,670 GBP2024-01-01 ~ 2024-12-31