Cost of Sales
-18,581,132 GBP2024-01-01 ~ 2024-12-31
-13,842,702 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,901,407 GBP2024-01-01 ~ 2024-12-31
-3,398,730 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,200 GBP2024-01-01 ~ 2024-12-31
40 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,907,074 GBP2024-01-01 ~ 2024-12-31
-7,206,363 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,436,064 GBP2024-01-01 ~ 2024-12-31
-5,928,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,436,064 GBP2024-01-01 ~ 2024-12-31
-5,928,264 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
4,789,422 GBP2024-12-31
2,951,000 GBP2023-12-31
Property, Plant & Equipment
3,667,334 GBP2024-12-31
3,815,791 GBP2023-12-31
Fixed Assets - Investments
502,500 GBP2024-12-31
502,500 GBP2023-12-31
Fixed Assets
8,959,256 GBP2024-12-31
7,269,291 GBP2023-12-31
Debtors
9,549,684 GBP2024-12-31
6,675,160 GBP2023-12-31
Cash at bank and in hand
257,086 GBP2024-12-31
48,627 GBP2023-12-31
Current Assets
10,316,767 GBP2024-12-31
7,323,784 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,345,072 GBP2023-12-31
Net Current Assets/Liabilities
-1,944,151 GBP2024-12-31
1,978,712 GBP2023-12-31
Total Assets Less Current Liabilities
7,015,105 GBP2024-12-31
9,248,003 GBP2023-12-31
Net Assets/Liabilities
50,890 GBP2024-12-31
886,954 GBP2023-12-31
Equity
Called up share capital
9,342,311 GBP2024-12-31
4,000,100 GBP2023-12-31
100 GBP2022-12-31
Other miscellaneous reserve
1,600,000 GBP2024-12-31
5,342,211 GBP2023-12-31
Retained earnings (accumulated losses)
-10,891,421 GBP2024-12-31
-8,455,357 GBP2023-12-31
-2,527,093 GBP2022-12-31
Equity
50,890 GBP2024-12-31
886,954 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,436,064 GBP2024-01-01 ~ 2024-12-31
-5,928,264 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
4,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
4,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,107 GBP2024-01-01 ~ 2024-12-31
11,960 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1292024-01-01 ~ 2024-12-31
1122023-01-01 ~ 2023-12-31
Wages/Salaries
5,235,910 GBP2024-01-01 ~ 2024-12-31
4,260,383 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
302,611 GBP2024-01-01 ~ 2024-12-31
189,706 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,026,720 GBP2024-01-01 ~ 2024-12-31
4,849,292 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
97,333 GBP2024-01-01 ~ 2024-12-31
173,437 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-471,010 GBP2024-01-01 ~ 2024-12-31
-1,278,099 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
4,917,743 GBP2024-12-31
2,951,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
128,321 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
128,321 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
4,789,422 GBP2024-12-31
2,951,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,952,860 GBP2023-12-31
Plant and equipment
1,981,941 GBP2024-12-31
1,832,921 GBP2023-12-31
Furniture and fittings
124,683 GBP2024-12-31
53,822 GBP2023-12-31
Motor vehicles
52,648 GBP2024-12-31
50,148 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,364,514 GBP2024-12-31
4,889,751 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
467,576 GBP2023-12-31
Plant and equipment
739,883 GBP2024-12-31
531,469 GBP2023-12-31
Furniture and fittings
56,923 GBP2024-12-31
32,881 GBP2023-12-31
Motor vehicles
46,566 GBP2024-12-31
42,034 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,697,180 GBP2024-12-31
1,073,960 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
386,232 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
208,414 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
24,042 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,532 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
623,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,242,058 GBP2024-12-31
1,301,452 GBP2023-12-31
Furniture and fittings
67,760 GBP2024-12-31
20,941 GBP2023-12-31
Motor vehicles
6,082 GBP2024-12-31
8,114 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,485,284 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,774,180 GBP2024-12-31
1,968,993 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
281,022 GBP2024-12-31
194,558 GBP2023-12-31
Other Debtors
Current
388,465 GBP2024-12-31
272,522 GBP2023-12-31
Prepayments/Accrued Income
Current
512,368 GBP2024-12-31
2,118,297 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,956,035 GBP2024-12-31
Current, Amounts falling due within one year
4,554,370 GBP2023-12-31
Trade Creditors/Trade Payables
Current
867,256 GBP2024-12-31
451,895 GBP2023-12-31
Amounts owed to group undertakings
Current
4,021,714 GBP2024-12-31
150,310 GBP2023-12-31
Other Taxation & Social Security Payable
Current
185,590 GBP2024-12-31
131,405 GBP2023-12-31
Other Creditors
Current
722,844 GBP2024-12-31
27,738 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
170,450 GBP2024-12-31
242,448 GBP2023-12-31
Creditors
Current
12,260,918 GBP2024-12-31
5,345,072 GBP2023-12-31
Other Remaining Borrowings
Non-current
6,743,218 GBP2024-12-31
8,141,901 GBP2023-12-31
Total Borrowings
Non-current
6,743,218 GBP2024-12-31
8,141,901 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
6,293,064 GBP2024-12-31
4,341,276 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
273,330 GBP2024-12-31
273,330 GBP2023-12-31
Between two and five year
889,623 GBP2024-12-31
1,025,755 GBP2023-12-31
More than five year
90,834 GBP2024-12-31
228,781 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,253,787 GBP2024-12-31
1,527,866 GBP2023-12-31