Administrative Expenses
-3,273,680 GBP2024-01-01 ~ 2024-12-31
-2,718,017 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
73,022 GBP2024-01-01 ~ 2024-12-31
7,307 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-391,787 GBP2024-01-01 ~ 2024-12-31
-274,998 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,200,607 GBP2024-01-01 ~ 2024-12-31
852,942 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-971,016 GBP2024-01-01 ~ 2024-12-31
780,557 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
4,962,423 GBP2024-12-31
5,364,094 GBP2023-12-31
Property, Plant & Equipment
449,408 GBP2024-12-31
460,527 GBP2023-12-31
Fixed Assets
5,411,831 GBP2024-12-31
5,824,621 GBP2023-12-31
Debtors
4,675,454 GBP2024-12-31
2,788,623 GBP2023-12-31
Cash at bank and in hand
969,640 GBP2024-12-31
659,740 GBP2023-12-31
Current Assets
8,715,149 GBP2024-12-31
7,341,851 GBP2023-12-31
Creditors
Amounts falling due within one year
-13,055,038 GBP2024-12-31
-11,049,205 GBP2023-12-31
Net Current Assets/Liabilities
-4,339,889 GBP2024-12-31
-3,707,354 GBP2023-12-31
Total Assets Less Current Liabilities
1,071,942 GBP2024-12-31
2,117,267 GBP2023-12-31
Net Assets/Liabilities
1,071,942 GBP2024-12-31
2,042,958 GBP2023-12-31
Equity
Called up share capital
40,000 GBP2024-12-31
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,031,942 GBP2024-12-31
2,002,958 GBP2023-12-31
1,222,401 GBP2022-12-31
Equity
1,071,942 GBP2024-12-31
2,042,958 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-971,016 GBP2024-01-01 ~ 2024-12-31
780,557 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
16,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
222024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Wages/Salaries
982,121 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,308 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,122,157 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
120,703 GBP2024-01-01 ~ 2024-12-31
106,101 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-193,562 GBP2024-01-01 ~ 2024-12-31
20,230 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,972,298 GBP2024-12-31
5,971,808 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,009,875 GBP2024-12-31
607,714 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
402,161 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
368,088 GBP2024-12-31
319,228 GBP2023-12-31
Furniture and fittings
247,974 GBP2024-12-31
214,202 GBP2023-12-31
Computers
95,759 GBP2024-12-31
32,501 GBP2023-12-31
Motor vehicles
21,699 GBP2024-12-31
21,699 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
733,520 GBP2024-12-31
628,485 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
155,766 GBP2024-12-31
95,856 GBP2023-12-31
Furniture and fittings
87,910 GBP2024-12-31
48,717 GBP2023-12-31
Computers
26,875 GBP2024-12-31
15,248 GBP2023-12-31
Motor vehicles
13,561 GBP2024-12-31
8,137 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
284,112 GBP2024-12-31
167,958 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
59,910 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
39,193 GBP2024-01-01 ~ 2024-12-31
Computers
11,627 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,154 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
212,322 GBP2024-12-31
223,372 GBP2023-12-31
Furniture and fittings
160,064 GBP2024-12-31
165,485 GBP2023-12-31
Computers
68,884 GBP2024-12-31
17,253 GBP2023-12-31
Motor vehicles
8,138 GBP2024-12-31
13,562 GBP2023-12-31
Finished Goods/Goods for Resale
3,070,055 GBP2024-12-31
3,893,488 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,338,237 GBP2024-12-31
1,588,916 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
36,029 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,756,670 GBP2024-12-31
829,575 GBP2023-12-31
Other Debtors
Current
189,222 GBP2024-12-31
236,400 GBP2023-12-31
Prepayments/Accrued Income
Current
236,043 GBP2024-12-31
133,732 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
119,253 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
235,300 GBP2024-12-31
473,033 GBP2023-12-31
Amounts owed to group undertakings
Current
12,205,442 GBP2024-12-31
9,990,237 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
52,156 GBP2023-12-31
Other Taxation & Social Security Payable
Current
242,016 GBP2024-12-31
288,228 GBP2023-12-31
Other Creditors
Current
205 GBP2024-12-31
3,411 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
372,075 GBP2024-12-31
242,140 GBP2023-12-31
Creditors
Current
13,055,038 GBP2024-12-31
11,049,205 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
100 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2024-12-31
400 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
289,667 GBP2024-12-31
289,667 GBP2023-12-31
Between two and five year
1,418,945 GBP2024-12-31
1,426,612 GBP2023-12-31
More than five year
734,000 GBP2024-12-31
1,016,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,442,612 GBP2024-12-31
2,732,279 GBP2023-12-31