Average Number of Employees
662024-01-01 ~ 2024-12-31
682023-01-01 ~ 2023-12-31
Turnover/Revenue
10,474,312 GBP2024-01-01 ~ 2024-12-31
9,525,135 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,701,762 GBP2024-01-01 ~ 2024-12-31
-5,291,639 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,772,550 GBP2024-01-01 ~ 2024-12-31
4,233,496 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,240,517 GBP2024-01-01 ~ 2024-12-31
-3,794,434 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
957,614 GBP2024-01-01 ~ 2024-12-31
1,516,802 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
894,784 GBP2024-01-01 ~ 2024-12-31
1,476,488 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,250,182 GBP2024-12-31
1,757,440 GBP2023-12-31
636,043 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
492,742 GBP2024-01-01 ~ 2024-12-31
1,121,397 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
338,144 GBP2024-12-31
598,148 GBP2023-12-31
Property, Plant & Equipment
1,271,938 GBP2024-12-31
1,402,036 GBP2023-12-31
Fixed Assets
1,610,082 GBP2024-12-31
2,000,184 GBP2023-12-31
Total Inventories
70,120 GBP2024-12-31
140,120 GBP2023-12-31
Debtors
Current
4,965,880 GBP2024-12-31
3,506,961 GBP2023-12-31
Cash at bank and in hand
592,771 GBP2024-12-31
985,765 GBP2023-12-31
Current Assets
5,628,771 GBP2024-12-31
4,632,846 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,150,078 GBP2024-12-31
-1,121,104 GBP2023-12-31
Net Current Assets/Liabilities
4,478,693 GBP2024-12-31
3,511,742 GBP2023-12-31
Total Assets Less Current Liabilities
6,088,775 GBP2024-12-31
5,511,926 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-29,520 GBP2023-12-31
Net Assets/Liabilities
5,750,183 GBP2024-12-31
5,257,441 GBP2023-12-31
Equity
Called up share capital
3,500,001 GBP2024-12-31
3,500,001 GBP2023-12-31
Equity
5,750,183 GBP2024-12-31
5,257,441 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Motor vehicles
202024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
302024-01-01 ~ 2024-12-31
Wages/Salaries
4,173,666 GBP2024-01-01 ~ 2024-12-31
4,229,840 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
483,306 GBP2024-01-01 ~ 2024-12-31
475,935 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,841,560 GBP2024-01-01 ~ 2024-12-31
4,908,285 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
219,976 GBP2024-01-01 ~ 2024-12-31
247,331 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
84,107 GBP2024-01-01 ~ 2024-12-31
224,965 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
223,696 GBP2024-01-01 ~ 2024-12-31
347,270 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
668,930 GBP2024-12-31
668,930 GBP2023-12-31
Computer software
256,577 GBP2024-12-31
222,835 GBP2023-12-31
Goodwill
268,441 GBP2024-12-31
268,441 GBP2023-12-31
Intangible Assets - Gross Cost
1,193,948 GBP2024-12-31
1,160,206 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
668,930 GBP2024-12-31
425,702 GBP2023-12-31
Goodwill
145,405 GBP2024-12-31
118,561 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
855,804 GBP2024-12-31
562,058 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
293,746 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
123,036 GBP2024-12-31
149,880 GBP2023-12-31
Development expenditure
243,228 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,305,860 GBP2024-12-31
2,032,434 GBP2023-12-31
Motor vehicles
142,974 GBP2024-12-31
85,024 GBP2023-12-31
Furniture and fittings
83,917 GBP2024-12-31
54,044 GBP2023-12-31
Office equipment
225,507 GBP2024-12-31
188,222 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,153,639 GBP2024-12-31
2,738,815 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,122,669 GBP2023-12-31
Motor vehicles
26,459 GBP2023-12-31
Furniture and fittings
18,673 GBP2023-12-31
Office equipment
95,750 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,336,779 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
28,389 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
53,315 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
544,922 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,532,838 GBP2024-12-31
Motor vehicles
54,848 GBP2024-12-31
Furniture and fittings
32,881 GBP2024-12-31
Office equipment
149,065 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,881,701 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
773,022 GBP2024-12-31
909,765 GBP2023-12-31
Motor vehicles
88,126 GBP2024-12-31
58,565 GBP2023-12-31
Furniture and fittings
51,036 GBP2024-12-31
35,371 GBP2023-12-31
Office equipment
76,442 GBP2024-12-31
92,472 GBP2023-12-31
Land and buildings
283,312 GBP2024-12-31
305,863 GBP2023-12-31
Finished Goods/Goods for Resale
70,120 GBP2024-12-31
140,120 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
23,585 GBP2024-12-31
176,972 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,926,417 GBP2024-12-31
1,999,301 GBP2023-12-31
Other Debtors
Current
1,099,106 GBP2024-12-31
796,181 GBP2023-12-31
Prepayments/Accrued Income
Current
916,772 GBP2024-12-31
534,507 GBP2023-12-31
Cash and Cash Equivalents
592,771 GBP2024-12-31
985,765 GBP2023-12-31
Trade Creditors/Trade Payables
Current
191,171 GBP2024-12-31
198,982 GBP2023-12-31
Taxation/Social Security Payable
Current
102,603 GBP2024-12-31
97,593 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
35,971 GBP2024-12-31
Other Creditors
Current
8,745 GBP2024-12-31
34,249 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
811,588 GBP2024-12-31
790,280 GBP2023-12-31
Creditors
Current
1,150,078 GBP2024-12-31
1,121,104 GBP2023-12-31
Other Creditors
Non-current
29,520 GBP2024-12-31
29,520 GBP2023-12-31
Creditors
Non-current
29,520 GBP2024-12-31
29,520 GBP2023-12-31
Net Deferred Tax Liability/Asset
309,072 GBP2024-12-31
224,965 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
84,107 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
309,072 GBP2024-12-31
343,664 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
243,275 GBP2024-12-31
205,000 GBP2023-12-31
Between one and five year
486,550 GBP2024-12-31
820,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
729,825 GBP2024-12-31
1,025,000 GBP2023-12-31