Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
2,575,064 GBP2023-01-01 ~ 2023-12-31
3,161,056 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
1,809,087 GBP2023-01-01 ~ 2023-12-31
2,198,767 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
765,977 GBP2023-01-01 ~ 2023-12-31
962,289 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
852,575 GBP2023-01-01 ~ 2023-12-31
935,022 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-76,173 GBP2023-01-01 ~ 2023-12-31
27,267 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-76,173 GBP2023-01-01 ~ 2023-12-31
27,267 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-76,173 GBP2023-01-01 ~ 2023-12-31
27,267 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
83,008 GBP2023-12-31
101,795 GBP2022-12-31
Total Inventories
47,988 GBP2023-12-31
125,849 GBP2022-12-31
Debtors
564,105 GBP2023-12-31
776,752 GBP2022-12-31
Current Assets
612,093 GBP2023-12-31
902,601 GBP2022-12-31
Equity
Called up share capital
7,788,240 GBP2023-12-31
7,788,240 GBP2022-12-31
17,240 GBP2021-12-31
Share premium
8,369 GBP2023-12-31
8,369 GBP2022-12-31
8,369 GBP2021-12-31
Retained earnings (accumulated losses)
-7,675,485 GBP2023-12-31
-7,599,312 GBP2022-12-31
-7,626,579 GBP2021-12-31
Equity
121,124 GBP2023-12-31
197,297 GBP2022-12-31
-7,600,970 GBP2021-12-31
Creditors
573,977 GBP2023-12-31
807,099 GBP2022-12-31
Total liabilities
695,101 GBP2023-12-31
1,004,396 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
7,771,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
7,771,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-76,173 GBP2023-01-01 ~ 2023-12-31
27,267 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
387,010 GBP2023-01-01 ~ 2023-12-31
332,515 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
45,700 GBP2023-01-01 ~ 2023-12-31
34,730 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,327 GBP2023-01-01 ~ 2023-12-31
9,970 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
448,037 GBP2023-01-01 ~ 2023-12-31
377,215 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
102023-01-01 ~ 2023-12-31
92022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,541 GBP2023-01-01 ~ 2023-12-31
17,562 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,400 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
230,831 GBP2023-12-31
267,296 GBP2022-12-31
Furniture and fittings
82,008 GBP2023-12-31
80,983 GBP2022-12-31
Motor vehicles
20,905 GBP2023-12-31
20,905 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
333,744 GBP2023-12-31
369,184 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-42,436 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-43,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
165,334 GBP2023-12-31
183,550 GBP2022-12-31
Furniture and fittings
64,497 GBP2023-12-31
62,934 GBP2022-12-31
Motor vehicles
20,905 GBP2023-12-31
20,905 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
250,736 GBP2023-12-31
267,389 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,802 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,739 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,541 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-35,018 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,194 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
65,497 GBP2023-12-31
83,746 GBP2022-12-31
Furniture and fittings
17,511 GBP2023-12-31
18,049 GBP2022-12-31
Merchandise
10,625 GBP2023-12-31
10,625 GBP2022-12-31
Value of work in progress
37,363 GBP2023-12-31
115,224 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
42,088 GBP2023-12-31
86,381 GBP2022-12-31
Prepayments
Current
74,717 GBP2023-12-31
159,071 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
564,105 GBP2023-12-31
776,752 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,098 shares2023-12-31
Class 2 ordinary share
7,773,142 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-76,173 GBP2023-01-01 ~ 2023-12-31
Trade Creditors/Trade Payables
Current
42,526 GBP2023-12-31
33,816 GBP2022-12-31
Amounts owed to group undertakings
Current
118,060 GBP2023-12-31
85,931 GBP2022-12-31
Other Taxation & Social Security Payable
Current
14,889 GBP2023-12-31
9,459 GBP2022-12-31
Other Creditors
Current
72,657 GBP2023-12-31
85,311 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
207,593 GBP2023-12-31
442,985 GBP2022-12-31
Accrued Liabilities
Current
31,049 GBP2023-12-31
23,908 GBP2022-12-31
Creditors
Current
573,977 GBP2023-12-31
807,099 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
107,653 GBP2023-12-31
119,663 GBP2022-12-31
Between one and five year
225,675 GBP2023-12-31
278,611 GBP2022-12-31
More than five year
18,875 GBP2023-12-31
56,625 GBP2022-12-31
All periods
352,203 GBP2023-12-31
454,899 GBP2022-12-31