Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,420,433 GBP2024-01-01 ~ 2024-12-31
11,631,374 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,095,048 GBP2024-01-01 ~ 2024-12-31
4,832,304 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,325,385 GBP2024-01-01 ~ 2024-12-31
6,799,070 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
7,106,741 GBP2024-01-01 ~ 2024-12-31
6,201,797 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
272,886 GBP2024-01-01 ~ 2024-12-31
746,658 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,743 GBP2024-01-01 ~ 2024-12-31
3,589 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
32 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
276,629 GBP2024-01-01 ~ 2024-12-31
750,215 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
24,506 GBP2024-01-01 ~ 2024-12-31
150,742 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
252,123 GBP2024-01-01 ~ 2024-12-31
599,473 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
252,123 GBP2024-01-01 ~ 2024-12-31
599,473 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
244,629 GBP2024-12-31
4,125 GBP2023-12-31
Property, Plant & Equipment
4,013,799 GBP2024-12-31
1,787,497 GBP2023-12-31
Fixed Assets
4,258,428 GBP2024-12-31
1,791,622 GBP2023-12-31
Total Inventories
86,984 GBP2024-12-31
72,409 GBP2023-12-31
Debtors
1,223,889 GBP2024-12-31
494,728 GBP2023-12-31
Cash at bank and in hand
135,850 GBP2024-12-31
275,263 GBP2023-12-31
Current Assets
1,446,723 GBP2024-12-31
842,400 GBP2023-12-31
Creditors
Current
5,755,935 GBP2024-12-31
2,961,435 GBP2023-12-31
Net Current Assets/Liabilities
-4,309,212 GBP2024-12-31
-2,119,035 GBP2023-12-31
Total Assets Less Current Liabilities
-50,784 GBP2024-12-31
-327,413 GBP2023-12-31
Creditors
Non-current
-641,578 GBP2024-12-31
-641,578 GBP2023-12-31
Net Assets/Liabilities
-1,075,869 GBP2024-12-31
-1,327,992 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-1,075,969 GBP2024-12-31
-1,328,092 GBP2023-12-31
-1,927,565 GBP2022-12-31
Equity
-1,075,869 GBP2024-12-31
-1,327,992 GBP2023-12-31
-1,927,465 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
252,123 GBP2024-01-01 ~ 2024-12-31
599,473 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,179,273 GBP2024-01-01 ~ 2024-12-31
3,202,181 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
253,415 GBP2024-01-01 ~ 2024-12-31
290,763 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,702 GBP2024-01-01 ~ 2024-12-31
45,555 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,474,390 GBP2024-01-01 ~ 2024-12-31
3,538,499 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1712024-01-01 ~ 2024-12-31
1622023-01-01 ~ 2023-12-31
Director Remuneration
89,807 GBP2024-01-01 ~ 2024-12-31
55,867 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
283,907 GBP2024-01-01 ~ 2024-12-31
163,862 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
69,157 GBP2024-01-01 ~ 2024-12-31
187,554 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
245,454 GBP2024-12-31
4,125 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
825 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
825 GBP2024-12-31
Intangible Assets
Development expenditure
244,629 GBP2024-12-31
4,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,292,836 GBP2024-12-31
671,920 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,725,539 GBP2024-12-31
2,215,330 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
283,221 GBP2024-12-31
153,655 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
711,740 GBP2024-12-31
427,833 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
129,566 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
283,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,009,615 GBP2024-12-31
518,265 GBP2023-12-31
Merchandise
86,984 GBP2024-12-31
72,409 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
158,999 GBP2024-12-31
67,063 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
237,131 GBP2024-12-31
101,250 GBP2023-12-31
Prepayments
Current
827,759 GBP2024-12-31
326,415 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,223,889 GBP2024-12-31
494,728 GBP2023-12-31
Trade Creditors/Trade Payables
Current
671,732 GBP2024-12-31
384,989 GBP2023-12-31
Amounts owed to group undertakings
Current
4,683,482 GBP2024-12-31
2,341,174 GBP2023-12-31
Other Taxation & Social Security Payable
Current
95,690 GBP2024-12-31
50,369 GBP2023-12-31
Other Creditors
Current
179,950 GBP2024-12-31
101,795 GBP2023-12-31
Accrued Liabilities
Current
125,081 GBP2024-12-31
83,108 GBP2023-12-31
Other Creditors
Non-current
641,578 GBP2024-12-31
641,578 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
130,000 GBP2024-12-31
130,000 GBP2023-12-31
Between one and five year
520,000 GBP2024-12-31
520,000 GBP2023-12-31
More than five year
987,500 GBP2024-12-31
1,037,500 GBP2023-12-31
All periods
1,637,500 GBP2024-12-31
1,687,500 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
383,507 GBP2024-12-31
359,001 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
252,123 GBP2024-01-01 ~ 2024-12-31