Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
82,635,569 GBP2024-01-01 ~ 2024-12-31
58,594,511 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
143,101,370 GBP2024-01-01 ~ 2024-12-31
202,854,675 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
-60,465,801 GBP2024-01-01 ~ 2024-12-31
-144,260,164 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,905,458 GBP2024-01-01 ~ 2024-12-31
5,209,429 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-66,371,259 GBP2024-01-01 ~ 2024-12-31
-149,469,593 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,864 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
11 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-66,371,259 GBP2024-01-01 ~ 2024-12-31
-149,467,740 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-2,323,279 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-66,371,259 GBP2024-01-01 ~ 2024-12-31
-147,144,461 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
15,388 GBP2024-12-31
43,019 GBP2023-12-31
Property, Plant & Equipment
9,460,646 GBP2024-12-31
10,583,222 GBP2023-12-31
Fixed Assets - Investments
112,875 GBP2024-12-31
112,875 GBP2023-12-31
Fixed Assets
9,588,909 GBP2024-12-31
10,739,116 GBP2023-12-31
Total Inventories
1,392,184 GBP2024-12-31
3,540,621 GBP2023-12-31
Debtors
17,531,036 GBP2024-12-31
16,085,219 GBP2023-12-31
Cash at bank and in hand
3,211,562 GBP2024-12-31
9,391,313 GBP2023-12-31
Current Assets
22,134,782 GBP2024-12-31
29,017,153 GBP2023-12-31
Creditors
Current
59,805,327 GBP2024-12-31
53,603,926 GBP2023-12-31
Net Current Assets/Liabilities
-37,670,545 GBP2024-12-31
-24,586,773 GBP2023-12-31
Total Assets Less Current Liabilities
-28,081,636 GBP2024-12-31
-13,847,657 GBP2023-12-31
Creditors
Non-current
-176,000,000 GBP2024-12-31
-116,000,000 GBP2023-12-31
Net Assets/Liabilities
-207,251,066 GBP2024-12-31
-140,879,807 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
-207,251,067 GBP2024-12-31
-140,879,808 GBP2023-12-31
6,264,653 GBP2022-12-31
Equity
-207,251,066 GBP2024-12-31
-140,879,807 GBP2023-12-31
6,264,654 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-66,371,259 GBP2024-01-01 ~ 2024-12-31
-147,144,461 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-66,371,259 GBP2024-01-01 ~ 2024-12-31
-147,144,461 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,886,565 GBP2024-01-01 ~ 2024-12-31
2,261,433 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
186,005 GBP2024-01-01 ~ 2024-12-31
153,894 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,572 GBP2024-01-01 ~ 2024-12-31
16,850 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,098,142 GBP2024-01-01 ~ 2024-12-31
2,432,177 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
252024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Director Remuneration
407,670 GBP2024-01-01 ~ 2024-12-31
437,519 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,122,576 GBP2024-01-01 ~ 2024-12-31
1,122,575 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
30,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-16,592,815 GBP2024-01-01 ~ 2024-12-31
-37,366,935 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
82,892 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
12,225,760 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,765,114 GBP2024-12-31
1,642,538 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,122,576 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
9,460,646 GBP2024-12-31
10,583,222 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
112,875 GBP2023-12-31
Investments in Group Undertakings
112,875 GBP2024-12-31
112,875 GBP2023-12-31
Merchandise
1,170,434 GBP2024-12-31
3,540,621 GBP2023-12-31
Raw Materials
221,750 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
10,934,097 GBP2024-12-31
5,787,340 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
403,352 GBP2024-12-31
Other Debtors
Current
78,289 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
863,843 GBP2024-12-31
1,339,644 GBP2023-12-31
Prepayments/Accrued Income
Current
5,251,455 GBP2024-12-31
8,958,235 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
17,531,036 GBP2024-12-31
Amounts falling due within one year, Current
16,085,219 GBP2023-12-31
Trade Creditors/Trade Payables
Current
15,109,485 GBP2024-12-31
17,123,824 GBP2023-12-31
Amounts owed to group undertakings
Current
36,968,907 GBP2024-12-31
30,971,909 GBP2023-12-31
Other Taxation & Social Security Payable
Current
53,747 GBP2024-12-31
41,064 GBP2023-12-31
Other Creditors
Current
9,698 GBP2024-12-31
8,351 GBP2023-12-31
Accrued Liabilities
Current
7,663,490 GBP2024-12-31
5,458,778 GBP2023-12-31
Amounts owed to group undertakings
Non-current
176,000,000 GBP2024-12-31
116,000,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,230,909 GBP2024-12-31
50,104,597 GBP2023-12-31
Between one and five year
37,619,225 GBP2024-12-31
20,616,568 GBP2023-12-31
All periods
64,850,134 GBP2024-12-31
70,721,165 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-66,371,259 GBP2024-01-01 ~ 2024-12-31