Cost of Sales
-36,365,186 GBP2024-01-01 ~ 2024-12-31
-21,132,983 GBP2022-07-04 ~ 2023-12-31
Administrative Expenses
-7,342,871 GBP2024-01-01 ~ 2024-12-31
-3,932,964 GBP2022-07-04 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,775 GBP2024-01-01 ~ 2024-12-31
2,006 GBP2022-07-04 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-862,508 GBP2024-01-01 ~ 2024-12-31
-123,276 GBP2022-07-04 ~ 2023-12-31
Profit/Loss
-881,299 GBP2024-01-01 ~ 2024-12-31
-351,483 GBP2022-07-04 ~ 2023-12-31
Intangible Assets
Other
367,126 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
4,803,136 GBP2024-12-31
1,796,799 GBP2023-12-31
Fixed Assets
5,170,262 GBP2024-12-31
1,796,799 GBP2023-12-31
Debtors
5,961,773 GBP2024-12-31
4,718,833 GBP2023-12-31
Cash at bank and in hand
565,766 GBP2024-12-31
2,665,857 GBP2023-12-31
Current Assets
13,639,618 GBP2024-12-31
11,178,851 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,539,326 GBP2024-12-31
-4,932,991 GBP2023-12-31
Net Current Assets/Liabilities
7,100,292 GBP2024-12-31
6,245,860 GBP2023-12-31
Total Assets Less Current Liabilities
12,270,554 GBP2024-12-31
8,042,659 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-11,689,823 GBP2024-12-31
Net Assets/Liabilities
333,733 GBP2024-12-31
1,215,032 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
0 GBP2022-07-03
Share premium
1,565,515 GBP2024-12-31
1,565,515 GBP2023-12-31
0 GBP2022-07-03
Retained earnings (accumulated losses)
-1,232,782 GBP2024-12-31
-351,483 GBP2023-12-31
0 GBP2022-07-03
Equity
333,733 GBP2024-12-31
1,215,032 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-881,299 GBP2024-01-01 ~ 2024-12-31
-351,483 GBP2022-07-04 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,000 GBP2022-07-04 ~ 2023-12-31
Issue of Equity Instruments
1,566,515 GBP2022-07-04 ~ 2023-12-31
Audit Fees/Expenses
26,250 GBP2024-01-01 ~ 2024-12-31
25,000 GBP2022-07-04 ~ 2023-12-31
Average Number of Employees
2612024-01-01 ~ 2024-12-31
1512022-07-04 ~ 2023-12-31
Wages/Salaries
9,995,596 GBP2024-01-01 ~ 2024-12-31
5,301,764 GBP2022-07-04 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
266,641 GBP2024-01-01 ~ 2024-12-31
197,246 GBP2022-07-04 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,043,491 GBP2024-01-01 ~ 2024-12-31
5,919,056 GBP2022-07-04 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,791 GBP2024-01-01 ~ 2024-12-31
228,207 GBP2022-07-04 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,724,458 GBP2024-12-31
1,882,275 GBP2023-12-31
Furniture and fittings
216,194 GBP2024-12-31
167,524 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,940,652 GBP2024-12-31
2,049,799 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,614 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-50,614 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,064,727 GBP2024-12-31
212,849 GBP2023-12-31
Furniture and fittings
72,789 GBP2024-12-31
40,151 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,137,516 GBP2024-12-31
253,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
867,062 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
32,638 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
899,700 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,184 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,184 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
4,659,731 GBP2024-12-31
1,669,426 GBP2023-12-31
Furniture and fittings
143,405 GBP2024-12-31
127,373 GBP2023-12-31
Finished Goods/Goods for Resale
7,112,079 GBP2024-12-31
3,794,161 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,213,003 GBP2024-12-31
1,632,838 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,875,399 GBP2024-12-31
2,690,685 GBP2023-12-31
Other Debtors
Current
672,962 GBP2024-12-31
208,421 GBP2023-12-31
Prepayments/Accrued Income
Current
200,409 GBP2024-12-31
186,889 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,961,773 GBP2024-12-31
4,718,833 GBP2023-12-31
Other Remaining Borrowings
Current
1,381,156 GBP2024-12-31
594,234 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,231,683 GBP2024-12-31
980,835 GBP2023-12-31
Amounts owed to group undertakings
Current
3,150,526 GBP2024-12-31
2,164,198 GBP2023-12-31
Other Taxation & Social Security Payable
Current
182,873 GBP2024-12-31
36,404 GBP2023-12-31
Other Creditors
Current
282,860 GBP2024-12-31
194,343 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
310,228 GBP2024-12-31
962,977 GBP2023-12-31
Creditors
Current
6,539,326 GBP2024-12-31
4,932,991 GBP2023-12-31
Other Remaining Borrowings
Non-current
11,689,823 GBP2024-12-31
6,599,420 GBP2023-12-31
Total Borrowings
Current
1,381,156 GBP2024-12-31
594,234 GBP2023-12-31
Non-current
11,689,823 GBP2024-12-31
6,599,420 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
806,756 GBP2024-12-31
808,654 GBP2023-12-31
Between two and five year
1,564,463 GBP2024-12-31
2,257,280 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,371,219 GBP2024-12-31
3,065,934 GBP2023-12-31