Par Value of Share
Class 1 ordinary share
12021-12-31 ~ 2022-12-30
Turnover/Revenue
10,325,384 GBP2021-12-31 ~ 2022-12-30
11,454,064 GBP2020-12-31 ~ 2021-12-30
Cost of Sales
6,632,197 GBP2021-12-31 ~ 2022-12-30
7,147,195 GBP2020-12-31 ~ 2021-12-30
Gross Profit/Loss
3,693,187 GBP2021-12-31 ~ 2022-12-30
4,306,869 GBP2020-12-31 ~ 2021-12-30
Administrative Expenses
3,857,539 GBP2021-12-31 ~ 2022-12-30
3,710,908 GBP2020-12-31 ~ 2021-12-30
Operating Profit/Loss
-67,934 GBP2021-12-31 ~ 2022-12-30
603,936 GBP2020-12-31 ~ 2021-12-30
Other Interest Receivable/Similar Income (Finance Income)
5,445 GBP2021-12-31 ~ 2022-12-30
Interest Payable/Similar Charges (Finance Costs)
22,632 GBP2021-12-31 ~ 2022-12-30
4,941 GBP2020-12-31 ~ 2021-12-30
Profit/Loss on Ordinary Activities Before Tax
-116,179 GBP2021-12-31 ~ 2022-12-30
624,543 GBP2020-12-31 ~ 2021-12-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-6,006 GBP2021-12-31 ~ 2022-12-30
-8,535 GBP2020-12-31 ~ 2021-12-30
Profit/Loss
-110,173 GBP2021-12-31 ~ 2022-12-30
633,078 GBP2020-12-31 ~ 2021-12-30
Comprehensive Income/Expense
-110,173 GBP2021-12-31 ~ 2022-12-30
631,095 GBP2020-12-31 ~ 2021-12-30
Intangible Assets
10,679 GBP2022-12-30
17,797 GBP2021-12-30
Property, Plant & Equipment
12,865 GBP2022-12-30
48,539 GBP2021-12-30
Fixed Assets - Investments
62,863 GBP2022-12-30
125,141 GBP2021-12-30
Fixed Assets
86,407 GBP2022-12-30
191,477 GBP2021-12-30
Total Inventories
271,239 GBP2022-12-30
229,007 GBP2021-12-30
Debtors
4,206,055 GBP2022-12-30
4,102,035 GBP2021-12-30
Cash at bank and in hand
137,231 GBP2022-12-30
1,105,141 GBP2021-12-30
Current Assets
4,614,525 GBP2022-12-30
5,436,183 GBP2021-12-30
Creditors
Current
3,088,567 GBP2022-12-30
3,774,116 GBP2021-12-30
Net Current Assets/Liabilities
1,525,958 GBP2022-12-30
1,662,067 GBP2021-12-30
Total Assets Less Current Liabilities
1,612,365 GBP2022-12-30
1,853,544 GBP2021-12-30
Creditors
Non-current
-197,917 GBP2022-12-30
-322,917 GBP2021-12-30
Net Assets/Liabilities
1,411,232 GBP2022-12-30
1,521,405 GBP2021-12-30
Equity
Called up share capital
12,200 GBP2022-12-30
12,200 GBP2021-12-30
Capital redemption reserve
7,800 GBP2022-12-30
7,800 GBP2021-12-30
Retained earnings (accumulated losses)
1,391,232 GBP2022-12-30
1,501,405 GBP2021-12-30
Equity
1,411,232 GBP2022-12-30
1,521,405 GBP2021-12-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-110,173 GBP2021-12-31 ~ 2022-12-30
631,095 GBP2020-12-31 ~ 2021-12-30
Wages/Salaries
1,169,458 GBP2021-12-31 ~ 2022-12-30
1,174,247 GBP2020-12-31 ~ 2021-12-30
Social Security Costs
110,842 GBP2021-12-31 ~ 2022-12-30
117,667 GBP2020-12-31 ~ 2021-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,776 GBP2021-12-31 ~ 2022-12-30
93,354 GBP2020-12-31 ~ 2021-12-30
Staff Costs/Employee Benefits Expense
1,377,076 GBP2021-12-31 ~ 2022-12-30
1,385,268 GBP2020-12-31 ~ 2021-12-30
Average Number of Employees
352021-12-31 ~ 2022-12-30
372020-12-31 ~ 2021-12-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
35,674 GBP2021-12-31 ~ 2022-12-30
47,151 GBP2020-12-31 ~ 2021-12-30
Audit Fees/Expenses
14,150 GBP2021-12-31 ~ 2022-12-30
15,900 GBP2020-12-31 ~ 2021-12-30
Tax Expense/Credit at Applicable Tax Rate
-22,074 GBP2021-12-31 ~ 2022-12-30
118,663 GBP2020-12-31 ~ 2021-12-30
Intangible Assets - Gross Cost
Development expenditure
21,356 GBP2021-12-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
10,677 GBP2022-12-30
3,559 GBP2021-12-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
7,118 GBP2021-12-31 ~ 2022-12-30
Intangible Assets
Development expenditure
10,679 GBP2022-12-30
17,797 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
62,665 GBP2021-12-30
Furniture and fittings
134,437 GBP2021-12-30
Computers
16,374 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
213,476 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
62,665 GBP2022-12-30
58,189 GBP2021-12-30
Furniture and fittings
125,470 GBP2022-12-30
98,583 GBP2021-12-30
Computers
12,476 GBP2022-12-30
8,165 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
200,611 GBP2022-12-30
164,937 GBP2021-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,476 GBP2021-12-31 ~ 2022-12-30
Furniture and fittings
26,887 GBP2021-12-31 ~ 2022-12-30
Computers
4,311 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,674 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
Furniture and fittings
8,967 GBP2022-12-30
35,854 GBP2021-12-30
Computers
3,898 GBP2022-12-30
8,209 GBP2021-12-30
Plant and equipment
4,476 GBP2021-12-30
Investments in Group Undertakings
Cost valuation
10,391 GBP2022-12-30
41,449 GBP2021-12-30
Investments in Group Undertakings
10,391 GBP2022-12-30
41,449 GBP2021-12-30
Merchandise
271,239 GBP2022-12-30
229,007 GBP2021-12-30
Trade Debtors/Trade Receivables
Current
562,171 GBP2022-12-30
1,559,993 GBP2021-12-30
Amounts Owed by Group Undertakings
Current
3,538,719 GBP2022-12-30
2,304,491 GBP2021-12-30
Other Debtors
Current
885 GBP2022-12-30
11,230 GBP2021-12-30
Amount of value-added tax that is recoverable
Current
51,443 GBP2022-12-30
96,720 GBP2021-12-30
Debtors
Amounts falling due within one year, Current
4,206,055 GBP2022-12-30
4,102,035 GBP2021-12-30
Bank Borrowings/Overdrafts
Current
125,000 GBP2022-12-30
125,000 GBP2021-12-30
Trade Creditors/Trade Payables
Current
2,579,041 GBP2022-12-30
2,794,643 GBP2021-12-30
Amounts owed to group undertakings
Current
171,223 GBP2022-12-30
350,715 GBP2021-12-30
Corporation Tax Payable
Current
7,296 GBP2021-12-30
Bank Borrowings/Overdrafts
Non-current
197,917 GBP2022-12-30
322,917 GBP2021-12-30
Bank Borrowings
Between two and five year, Non-current
72,917 GBP2022-12-30
197,917 GBP2021-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,000 GBP2022-12-30
100,000 GBP2021-12-30
Between one and five year
300,000 GBP2021-12-30
More than five year
166,667 GBP2021-12-30
All periods
50,000 GBP2022-12-30
566,667 GBP2021-12-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,216 GBP2022-12-30
9,222 GBP2021-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,200 shares2022-12-30
Profit/Loss
Retained earnings (accumulated losses)
-110,173 GBP2021-12-31 ~ 2022-12-30