Company registration number 07071956 (England and Wales)
TEEMILL TECH LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
TEEMILL TECH LTD
COMPANY INFORMATION
Directors
M Drake-Knight
R Drake-Knight
W A Hobhouse
R P Howard
J S Blériot
Company number
07071956
Registered office
Rapanui Clothing
Hooke Hill
FRESHWATER
Isle of Wight
England
PO40 9BG
Auditor
Old Mill Audit Limited
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
Bankers
Lloyds Bank
234 High Street
EXETER
Devon
EX4 3NL
TEEMILL TECH LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 29
TEEMILL TECH LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

 

Introduction

Teemill Tech Ltd was founded in 2009. It is a technology business with a proprietary cloud-based software platform that enables thousands of individuals, charities and businesses to quickly and easily create a branded online store and start selling their own designed and sustainable products at no cost to them. The company also markets and processes its own branded products direct to consumers e.g. Rapanui. The business has now started to license its software to enable the entire print on demand industry to shift to a circular economy model using Teemill Technology.

 

The software platform is unique and has been developed entirely in-house. The Company operates from two locations on the Isle of Wight but has developed technology that enables orders to be printed, packed and shipped by third parties in the UK and overseas with minimal capital expenditure.

 

From the outset, the founders’ objectives have been to build an ethically and environmentally responsible business with sustainability at its core. This has been achieved through the use of certified organic materials, minimising waste and enabling circularity through the implementation of software and hardware products.

Review of the business

2024 marked a year of significant progress with strong revenue growth of 37% to a new record and a return to profit following a change of management. This was achieved despite the continuing challenging economic and trading environment through a focus on customer requirements, an emphasis on innovation, state of the art technology and continued investment in digital marketing augmentation. Operational efficiencies and solid cost control meant gross margins were maintained, countering inflationary pressures.

 

Development of our proprietary end-to-end software continued during the year.

Principal risks and uncertainties

The economic risks faced by the business are common to those faced by other businesses, in particular ongoing inflationary and taxation pressures impacting consumer confidence and spending. The implementation of tariffs on imports to the USA is an additional challenge.

 

Continuing inflation also has a direct impact on the operational costs of the business that have been exacerbated by the increase in National Insurance and National Minimum Wage in 2025. However, the business is noted for its resilience and agility in adapting to changing circumstances and has the ability to offset any resulting cost increases through operational efficiencies and control of pricing.

 

Supply chain risks are closely managed by regularly reviewing the supply base, and foreign exchange risks are limited as most transactions are denominated in sterling.

TEEMILL TECH LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators

The directors monitor the performance of the business on a regular basis using a number of key financial and other performance indicators. In summary, the following are key financial performance indicators for the year:

“”””""””””"£000

“”””""””””"2024

“”””""””””"2023

“”””""””””"2022

Sales

“”””""””””"27,026

“”””""””””"19,776

“”””""””””"14,525

Gross margin

“”””""””””"10,477

“”””""””””"7,209

“”””""””””"5,900

EBITDA

“”””""””””"1,707

“”””""””””"397

“”””""””””"59

Net Cash

“”””""””””"3,991

“”””""””””"2,509

“”””""””””"2,088

 

 

 

Outlook

The current year has seen significant improvement in margins and is delivering more value to the bottom line. Our priority is to continue the progress made in order to build a strong foundation for future growth through further investment in technology, marketing and talent.

 

The company’s strategic focus continues to be to develop the software platform, and expand additional distribution channels, each of which has significant potential for substantial growth, in order to achieve the group’s objectives.

On behalf of the board

R Drake-Knight
Director
29 September 2025
TEEMILL TECH LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of an online clothing brand and technology business, with a proprietary cloud-based software platform which enables individuals, charities and businesses to quickly create a branded online store. The company also markets and processes its own Rapanui branded products direct to consumers.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

M Drake-Knight
R Drake-Knight
W A Hobhouse
R P Howard
J S Blériot
C P Houghton
(Resigned 10 January 2024)
Auditor

Old Mill Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
R Drake-Knight
Director
29 September 2025
TEEMILL TECH LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

TEEMILL TECH LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TEEMILL TECH LTD
- 5 -
Opinion

We have audited the financial statements of Teemill Tech Ltd (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

TEEMILL TECH LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TEEMILL TECH LTD (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

TEEMILL TECH LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TEEMILL TECH LTD (CONTINUED)
- 7 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

David Jones MSc FCA (Senior Statutory Auditor)
For and on behalf of Old Mill Audit Limited, Statutory Auditor
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
30 September 2025
TEEMILL TECH LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
27,026,152
19,776,824
Cost of sales
(16,548,915)
(12,069,708)
Gross profit
10,477,237
7,707,116
Administrative expenses
(9,106,510)
(7,658,886)
Other operating income
15,975
438
Exceptional item
4
-
0
(214,382)
Operating profit/(loss)
5
1,386,702
(165,714)
Interest receivable and similar income
9
694
1,289
Interest payable and similar expenses
10
(44,808)
(40,006)
Profit/(loss) before taxation
1,342,588
(204,431)
Tax on profit/(loss)
11
(99,098)
(261)
Profit/(loss) for the financial year
1,243,490
(204,692)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

TEEMILL TECH LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit/(loss) for the year
1,243,490
(204,692)
Other comprehensive income
-
-
Total comprehensive income for the year
1,243,490
(204,692)
TEEMILL TECH LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
12
178,272
76,578
Tangible assets
13
1,484,869
1,682,566
1,663,141
1,759,144
Current assets
Stocks
14
3,498,387
3,394,399
Debtors
15
1,150,833
432,005
Cash at bank and in hand
4,545,323
3,259,621
9,194,543
7,086,025
Creditors: amounts falling due within one year
16
(5,752,430)
(4,749,564)
Net current assets
3,442,113
2,336,461
Total assets less current liabilities
5,105,254
4,095,605
Creditors: amounts falling due after more than one year
17
(634,245)
(1,000,868)
Provisions for liabilities
Deferred tax liability
20
263,955
131,173
(263,955)
(131,173)
Net assets
4,207,054
2,963,564
Capital and reserves
Called up share capital
23
960
960
Share premium account
249,790
249,790
Profit and loss reserves
3,956,304
2,712,814
Total equity
4,207,054
2,963,564

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
R Drake-Knight
Director
Company registration number 07071956 (England and Wales)
TEEMILL TECH LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
960
249,790
2,917,506
3,168,256
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(204,692)
(204,692)
Balance at 31 December 2023
960
249,790
2,712,814
2,963,564
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,243,490
1,243,490
Balance at 31 December 2024
960
249,790
3,956,304
4,207,054
TEEMILL TECH LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
1,633,268
912,804
Interest paid
(44,808)
(40,006)
Income taxes refunded
87,977
3,991
Net cash inflow from operating activities
1,676,437
876,789
Investing activities
Purchase of intangible assets
(146,193)
(5,845)
Purchase of tangible fixed assets
(89,392)
(425,562)
Proceeds from disposal of tangible fixed assets
22,985
-
0
Interest received
694
1,289
Net cash used in investing activities
(211,906)
(430,118)
Financing activities
Repayment of borrowings
-
0
(9,409)
Repayment of bank loans
(79,480)
(79,235)
Payment of finance leases obligations
(99,349)
130,671
Net cash (used in)/generated from financing activities
(178,829)
42,027
Net increase in cash and cash equivalents
1,285,702
488,698
Cash and cash equivalents at beginning of year
3,259,621
2,770,923
Cash and cash equivalents at end of year
4,545,323
3,259,621
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Teemill Tech Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Rapanui Clothing, Hooke Hill, FRESHWATER, Isle of Wight, England, PO40 9BG.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

 

Sale of goods

 

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:

 

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Software
5 years straight line
Platform content
5 years straight line
Art packs
10 years straight line
Trademarks
10 years straight line
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2-10% straight line
Short-term leasehold property
Over the term of the lease
Plant and equipment
20% straight line
Fixtures and fittings
20% straight line
Motor vehicles
25% straight line
Office equipment
20% straight line
Carousels
10% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.

 

Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.

 

Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

1.16
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock

The company's stock largely comprises goods for printing through its online retail platform. Based on recent review there are no significant stock holdings that are considered to be impaired when assessing cost relative to expected value. The carrying value of stock at 31 December 2024 was £3,498,387 (2023: £3,394,399).

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
22,566,755
17,211,103
Europe
1,733,027
1,266,959
Rest of world
2,726,370
1,298,762
27,026,152
19,776,824
2024
2023
£
£
Other revenue
Interest income
694
1,289
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional administrative expenses
-
214,382
5
Operating profit/(loss)
2024
2023
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange losses
28,237
14,369
Research and development costs
24,444
7,067
Depreciation of owned tangible fixed assets
227,735
272,668
Depreciation of tangible fixed assets held under finance leases
47,825
46,289
Profit on disposal of tangible fixed assets
(11,456)
-
Amortisation of intangible assets
44,499
21,287
Operating lease charges
129,481
128,333
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
23,900
22,500
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
7
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Administration
25
22
Sales and marketing
61
59
Production
116
100
Total
202
181

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
4,654,975
4,133,499
Social security costs
423,359
378,044
Pension costs
115,293
141,488
5,193,627
4,653,031
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
387,630
566,042
Company pension contributions to defined contribution schemes
35,000
82,021
422,630
648,063

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 3).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
175,000
179,375
Company pension contributions to defined contribution schemes
17,500
28,146
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
9
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
694
1,289
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
694
1,289
10
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
33,241
34,169
Other finance costs:
Interest on finance leases and hire purchase contracts
11,567
5,837
44,808
40,006
11
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
1,960
(3,991)
Adjustments in respect of prior periods
(35,644)
-
0
Total current tax
(33,684)
(3,991)
Deferred tax
Origination and reversal of timing differences
132,782
4,252
Total tax charge
99,098
261
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Taxation
(Continued)
- 23 -

The actual charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit/(loss) before taxation
1,342,588
(204,431)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (2023: 23.52%)
255,092
(48,082)
Tax effect of expenses that are not deductible in determining taxable profit
6,986
9,778
Change in unrecognised deferred tax assets
(140,555)
-
0
Adjustments in respect of prior years
(35,645)
-
0
Effect of change in corporation tax rate
2,252
10,466
Fixed asset timing differences
10,968
28,978
Other differences
-
0
(879)
Taxation charge for the year
99,098
261
12
Intangible fixed assets
Software
Platform content
Art packs
Trademarks
Total
£
£
£
£
£
Cost
At 1 January 2024
2,650
99,155
6,203
7,957
115,965
Additions - internally developed
132,605
5,857
-
0
7,731
146,193
At 31 December 2024
135,255
105,012
6,203
15,688
262,158
Amortisation and impairment
At 1 January 2024
1,849
34,529
1,908
1,101
39,387
Amortisation charged for the year
22,384
20,505
620
990
44,499
At 31 December 2024
24,233
55,034
2,528
2,091
83,886
Carrying amount
At 31 December 2024
111,022
49,978
3,675
13,597
178,272
At 31 December 2023
801
64,626
4,295
6,856
76,578
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
13
Tangible fixed assets
Freehold land and buildings
Short-term leasehold property
Plant and equipment
Fixtures and fittings
Motor vehicles
Office equipment
Carousels
Total
£
£
£
£
£
£
£
£
Cost
At 1 January 2024
956,446
142,654
1,267,188
306,245
12,260
189,684
64,646
2,939,123
Additions
9,765
23,542
40,934
4,109
-
0
11,042
-
0
89,392
Disposals
-
0
-
0
(293,005)
-
0
-
0
(8,487)
-
0
(301,492)
At 31 December 2024
966,211
166,196
1,015,117
310,354
12,260
192,239
64,646
2,727,023
Depreciation and impairment
At 1 January 2024
44,666
123,775
713,034
187,184
12,260
125,576
50,062
1,256,557
Depreciation charged in the year
6,908
18,935
155,278
53,938
-
0
31,142
9,359
275,560
Eliminated in respect of disposals
-
0
-
0
(282,368)
-
0
-
0
(7,595)
-
0
(289,963)
At 31 December 2024
51,574
142,710
585,944
241,122
12,260
149,123
59,421
1,242,154
Carrying amount
At 31 December 2024
914,637
23,486
429,173
69,232
-
0
43,116
5,225
1,484,869
At 31 December 2023
911,780
18,879
554,154
119,061
-
0
64,108
14,584
1,682,566
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 25 -

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

2024
2023
£
£
Plant and equipment
175,359
300,302
14
Stocks
2024
2023
£
£
Raw materials and consumables
182,767
283,827
Work in progress
52,689
70,751
Finished goods and goods for resale
3,262,931
3,039,821
3,498,387
3,394,399
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
766,672
184,756
Corporation tax recoverable
-
0
52,334
Other debtors
5,417
5,472
Prepayments and accrued income
378,744
189,443
1,150,833
432,005
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
18
74,270
84,744
Obligations under finance leases
19
70,284
96,116
Trade creditors
3,260,069
1,678,891
Corporation tax
1,959
-
0
Other taxation and social security
841,910
956,691
Deferred income
21
415,201
626,606
Other creditors
82,637
122,645
Accruals and deferred income
1,006,100
1,183,871
5,752,430
4,749,564
TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
18
351,575
420,581
Obligations under finance leases
19
58,570
132,087
Trade creditors
224,100
448,200
634,245
1,000,868
Creditors which fall due after five years are payable as follows:
Payable by instalments
283,661
263,574
18
Loans and overdrafts
2024
2023
£
£
Bank loans
425,845
505,325
Payable within one year
74,270
84,744
Payable after one year
351,575
420,581
19
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
70,284
96,116
In two to five years
58,570
132,087
128,854
228,203

 

Securities over the assets held under hire purchase and finance lease agreements are as follows:

 

- An unlimited debenture dated 27/03/2017 incorporating a fixed and floating charge.

 

-A 1st Legal Charge over Commercial Leasehold Property known as Land Adjoining Rapanui, Hooke Hill, Freshwater, PO40 9BG dated 02/10/2023.

 

-A 1st Legal Charge over Commercial Leasehold Property known as Land Adjoining Acorn Spring Works, Hooke Hill, Freshwater, PO40 9LD dated 10/11/2016

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
20
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Fixed asset timing differences
266,063
131,173
Short term timing differences
(2,108)
-
263,955
131,173
2024
Movements in the year:
£
Liability at 1 January 2024
131,173
Charge to profit or loss
132,782
Liability at 31 December 2024
263,955

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

21
Deferred income
2024
2023
£
£
Other deferred income
415,201
626,606
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
115,293
141,488

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. Contributions totalling £22,820 (2023: £18,268) were payable to the fund at the reporting date.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
23
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.1p each
677,110
677,110
960
960
Deferred shares of 0.1p each
283,000
0
-
0
-
0

Ordinary shares carry the right to 1 vote per share.

 

Deferred shares carry no rights to any dividend or distribution and carry no rights to vote.

24
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within 1 year
14,390
86,340
Years 2-5
-
0
14,390
14,390
100,730
25
Related party transactions
Transactions with related parties

During the year, a company controlled by a close family member of a director and shareholder, provided the company with gardening services of £1,781 (2023: £1,040)

26
Ultimate controlling party

The ultimate controlling parties are M Drake-Knight & R Drake-Knight by virtue of their shareholding and directorship.

TEEMILL TECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
27
Cash generated from operations
2024
2023
£
£
Profit/(loss) after taxation
1,243,490
(204,692)
Adjustments for:
Taxation charged
99,098
261
Finance costs
44,808
40,006
Investment income
(694)
(1,289)
Gain on disposal of tangible fixed assets
(11,456)
-
Amortisation and impairment of intangible assets
44,499
21,287
Depreciation and impairment of tangible fixed assets
275,560
318,957
Movements in working capital:
Increase in stocks
(103,988)
(433,709)
Increase in debtors
(771,162)
(43,330)
Increase in creditors
1,024,518
1,215,313
Decrease in deferred income
(211,405)
-
Cash generated from operations
1,633,268
912,804
28
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,259,621
1,285,702
4,545,323
Borrowings excluding overdrafts
(505,325)
79,480
(425,845)
Lease liabilities
(228,203)
99,349
(128,854)
2,526,093
1,464,531
3,990,624
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200M Drake-KnightR Drake-KnightW A HobhouseR P HowardJ S BlériotC P Houghton070719562024-01-012024-12-3107071956bus:Director12024-01-012024-12-3107071956bus:Director22024-01-012024-12-3107071956bus:Director32024-01-012024-12-3107071956bus:Director42024-01-012024-12-3107071956bus:Director52024-01-012024-12-3107071956bus:Director62024-01-012024-12-3107071956bus:RegisteredOffice2024-01-012024-12-3107071956bus:Agent12024-01-012024-12-31070719562024-12-31070719562023-01-012023-12-310707195612024-01-012024-12-310707195612023-01-012023-12-3107071956core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3107071956core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3107071956core:IntangibleAssetsOtherThanGoodwill2024-12-3107071956core:IntangibleAssetsOtherThanGoodwill2023-12-3107071956core:ComputerSoftware2024-12-3107071956core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3107071956core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3107071956core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-12-3107071956core:ComputerSoftware2023-12-3107071956core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3107071956core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3107071956core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-31070719562023-12-3107071956core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107071956core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3107071956core:PlantMachinery2024-12-3107071956core:FurnitureFittings2024-12-3107071956core:MotorVehicles2024-12-3107071956core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3107071956core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2024-12-3107071956core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107071956core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3107071956core:PlantMachinery2023-12-3107071956core:FurnitureFittings2023-12-3107071956core:MotorVehicles2023-12-3107071956core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3107071956core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2023-12-3107071956core:ShareCapital2024-12-3107071956core:ShareCapital2023-12-3107071956core:SharePremium2024-12-3107071956core:SharePremium2023-12-3107071956core:RetainedEarningsAccumulatedLosses2024-12-3107071956core:RetainedEarningsAccumulatedLosses2023-12-3107071956core:ShareCapital2022-12-3107071956core:SharePremium2022-12-3107071956core:RetainedEarningsAccumulatedLosses2022-12-3107071956core:ShareCapitalOrdinaryShareClass12024-12-3107071956core:ShareCapitalOrdinaryShareClass12023-12-3107071956core:ShareCapitalOrdinaryShareClass22024-12-3107071956core:ShareCapitalOrdinaryShareClass22023-12-31070719562023-12-31070719562022-12-3107071956core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107071956core:ComputerSoftware2024-01-012024-12-3107071956core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3107071956core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107071956core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107071956core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3107071956core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3107071956core:PlantMachinery2024-01-012024-12-3107071956core:FurnitureFittings2024-01-012024-12-3107071956core:MotorVehicles2024-01-012024-12-3107071956core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3107071956core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2024-01-012024-12-3107071956core:UKTax2024-01-012024-12-3107071956core:UKTax2023-01-012023-12-310707195622024-01-012024-12-310707195622023-01-012023-12-3107071956core:ComputerSoftware2023-12-3107071956core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3107071956core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3107071956core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-3107071956core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3107071956core:PatentsTrademarksLicencesConcessionsSimilarcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3107071956core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3107071956core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3107071956core:InternallyGeneratedIntangibleAssets2024-01-012024-12-3107071956core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107071956core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3107071956core:PlantMachinery2023-12-3107071956core:FurnitureFittings2023-12-3107071956core:MotorVehicles2023-12-3107071956core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3107071956core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2023-12-3107071956core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3107071956core:CurrentFinancialInstruments2024-12-3107071956core:CurrentFinancialInstruments2023-12-3107071956core:Non-currentFinancialInstruments2024-12-3107071956core:Non-currentFinancialInstruments2023-12-3107071956core:WithinOneYear2024-12-3107071956core:WithinOneYear2023-12-3107071956core:BetweenTwoFiveYears2024-12-3107071956core:BetweenTwoFiveYears2023-12-3107071956bus:OrdinaryShareClass12024-01-012024-12-3107071956bus:OrdinaryShareClass22024-01-012024-12-3107071956bus:OrdinaryShareClass12024-12-3107071956bus:OrdinaryShareClass12023-12-3107071956bus:OrdinaryShareClass22024-12-3107071956bus:OrdinaryShareClass22023-12-3107071956bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107071956bus:FRS1022024-01-012024-12-3107071956bus:Audited2024-01-012024-12-3107071956bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP