Average Number of Employees
1252024-01-01 ~ 2024-12-31
1252023-01-01 ~ 2023-12-31
Turnover/Revenue
25,083,445 GBP2024-01-01 ~ 2024-12-31
26,239,141 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,555,955 GBP2024-01-01 ~ 2024-12-31
-2,101,843 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
23,527,490 GBP2024-01-01 ~ 2024-12-31
24,137,298 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-26,526,487 GBP2024-01-01 ~ 2024-12-31
-24,353,928 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,998,997 GBP2024-01-01 ~ 2024-12-31
-216,630 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,389,989 GBP2024-01-01 ~ 2024-12-31
-415,032 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-3,347,906 GBP2024-01-01 ~ 2024-12-31
-439,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,336,322 GBP2024-12-31
1,383,631 GBP2023-12-31
Fixed Assets
1,336,322 GBP2024-12-31
1,383,631 GBP2023-12-31
Total Inventories
7,003 GBP2024-12-31
9,737 GBP2023-12-31
Debtors
Current
1,500,796 GBP2024-12-31
49,129 GBP2023-12-31
Cash at bank and in hand
4,940,061 GBP2024-12-31
7,753,539 GBP2023-12-31
Current Assets
6,447,860 GBP2024-12-31
7,812,405 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,590,715 GBP2023-12-31
Net Current Assets/Liabilities
3,270,003 GBP2024-12-31
4,221,690 GBP2023-12-31
Total Assets Less Current Liabilities
4,606,325 GBP2024-12-31
5,605,321 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-7,376,315 GBP2024-12-31
Net Assets/Liabilities
-2,921,277 GBP2024-12-31
426,629 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
-2,921,377 GBP2024-12-31
426,529 GBP2023-12-31
865,874 GBP2023-01-01
Equity
-2,921,277 GBP2024-12-31
426,629 GBP2023-12-31
865,974 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,347,906 GBP2024-01-01 ~ 2024-12-31
-439,345 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-439,345 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-439,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
534,256 GBP2024-01-01 ~ 2024-12-31
252,312 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
4,940,061 GBP2024-12-31
7,753,539 GBP2023-12-31
7,128,596 GBP2023-01-01
Audit Fees/Expenses
58,000 GBP2024-01-01 ~ 2024-12-31
50,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,363,260 GBP2024-01-01 ~ 2024-12-31
3,345,432 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
317,046 GBP2024-01-01 ~ 2024-12-31
329,921 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,773,251 GBP2024-01-01 ~ 2024-12-31
3,781,965 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-42,083 GBP2024-01-01 ~ 2024-12-31
24,313 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-847,497 GBP2024-01-01 ~ 2024-12-31
-103,758 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,079,524 GBP2024-12-31
1,039,651 GBP2023-12-31
Furniture and fittings
8,802 GBP2024-12-31
2,479 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,179,170 GBP2024-12-31
1,763,787 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,007 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-205,117 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
480,949 GBP2024-12-31
267,740 GBP2023-12-31
Furniture and fittings
2,231 GBP2024-12-31
909 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
842,848 GBP2024-12-31
380,156 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
534,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-996 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-71,564 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
598,575 GBP2024-12-31
771,911 GBP2023-12-31
Furniture and fittings
6,571 GBP2024-12-31
1,570 GBP2023-12-31
Finished Goods/Goods for Resale
7,003 GBP2024-12-31
9,737 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
12,351 GBP2024-12-31
9,314 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,435,667 GBP2024-12-31
286 GBP2023-12-31
Other Debtors
Current
16,634 GBP2024-12-31
8,356 GBP2023-12-31
Prepayments/Accrued Income
Current
36,144 GBP2024-12-31
31,173 GBP2023-12-31
Trade Creditors/Trade Payables
Current
65,380 GBP2024-12-31
1,033,446 GBP2023-12-31
Amounts owed to group undertakings
Current
1,309,371 GBP2024-12-31
499,337 GBP2023-12-31
Corporation Tax Payable
Current
130,690 GBP2023-12-31
Taxation/Social Security Payable
Current
97,866 GBP2024-12-31
198,339 GBP2023-12-31
Other Creditors
Current
23,657 GBP2024-12-31
25,143 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,681,583 GBP2024-12-31
1,703,760 GBP2023-12-31
Creditors
Current
3,177,857 GBP2024-12-31
3,590,715 GBP2023-12-31
Amounts owed to group undertakings
Non-current
7,376,315 GBP2024-12-31
4,985,322 GBP2023-12-31
Creditors
Non-current
7,376,315 GBP2024-12-31
4,985,322 GBP2023-12-31
Net Deferred Tax Liability/Asset
-151,287 GBP2024-12-31
-193,370 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
42,083 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-151,287 GBP2024-12-31
-193,370 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,414,362 GBP2024-12-31
15,212,473 GBP2023-12-31
Between one and five year
8,200,926 GBP2024-12-31
7,598,958 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
24,615,288 GBP2024-12-31
22,811,431 GBP2023-12-31