Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,764,416 GBP2023-01-01 ~ 2023-12-31
12,624,528 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,961,474 GBP2023-01-01 ~ 2023-12-31
-8,507,266 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,802,942 GBP2023-01-01 ~ 2023-12-31
4,117,262 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-670,747 GBP2023-01-01 ~ 2023-12-31
-508,428 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,190,715 GBP2023-01-01 ~ 2023-12-31
-4,709,083 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,940,058 GBP2023-01-01 ~ 2023-12-31
-773,074 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
808 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,333,888 GBP2023-01-01 ~ 2023-12-31
-814,688 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,304,982 GBP2023-01-01 ~ 2023-12-31
-808,410 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,304,982 GBP2023-01-01 ~ 2023-12-31
-808,410 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
90,238 GBP2022-12-31
Property, Plant & Equipment
289,731 GBP2022-12-31
Fixed Assets - Investments
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Fixed Assets
10,000 GBP2023-12-31
389,969 GBP2022-12-31
Total Inventories
1,234,695 GBP2022-12-31
Debtors
50,000 GBP2023-12-31
2,403,268 GBP2022-12-31
Cash at bank and in hand
79,594 GBP2022-12-31
Current Assets
50,000 GBP2023-12-31
3,717,557 GBP2022-12-31
Net Current Assets/Liabilities
40,000 GBP2023-12-31
1,518,902 GBP2022-12-31
Total Assets Less Current Liabilities
50,000 GBP2023-12-31
1,908,871 GBP2022-12-31
Net Assets/Liabilities
50,000 GBP2023-12-31
1,388,520 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
444,044 GBP2022-12-31
1,382,454 GBP2021-12-31
Equity
50,000 GBP2023-12-31
1,388,520 GBP2022-12-31
2,326,930 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-33,538 GBP2023-01-01 ~ 2023-12-31
-130,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-33,538 GBP2023-01-01 ~ 2023-12-31
-130,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-410,506 GBP2023-01-01 ~ 2023-12-31
-808,410 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,425,686 GBP2023-01-01 ~ 2023-12-31
2,367,031 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
238,513 GBP2023-01-01 ~ 2023-12-31
252,151 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,511 GBP2023-01-01 ~ 2023-12-31
78,622 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,739,710 GBP2023-01-01 ~ 2023-12-31
2,697,804 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Director Remuneration
84,717 GBP2023-01-01 ~ 2023-12-31
147,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
53,799 GBP2023-01-01 ~ 2023-12-31
67,951 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-26,688 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-253,439 GBP2023-01-01 ~ 2023-12-31
-154,791 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
109,300 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
19,062 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
19,513 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
90,238 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
469,986 GBP2022-12-31
Plant and equipment
144,656 GBP2022-12-31
Furniture and fittings
816,944 GBP2022-12-31
Motor vehicles
25,330 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,456,916 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-144,656 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-835,814 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-25,330 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,503,356 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
387,000 GBP2022-12-31
Plant and equipment
103,062 GBP2022-12-31
Furniture and fittings
655,395 GBP2022-12-31
Motor vehicles
21,728 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,167,185 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,069 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
32,004 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
525 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,799 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-109,131 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-687,399 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,253 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,220,984 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
82,986 GBP2022-12-31
Plant and equipment
41,594 GBP2022-12-31
Furniture and fittings
161,549 GBP2022-12-31
Motor vehicles
3,602 GBP2022-12-31
Merchandise
1,234,695 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,049,409 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
50,000 GBP2023-12-31
361,748 GBP2022-12-31
Other Debtors
Current
2,100 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
26,688 GBP2022-12-31
Prepayments
Current
363,323 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
50,000 GBP2023-12-31
1,803,268 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
85,000 GBP2022-12-31
Other Remaining Borrowings
Current
41,666 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,437,196 GBP2022-12-31
Amounts owed to group undertakings
Current
10,000 GBP2023-12-31
14,911 GBP2022-12-31
Other Taxation & Social Security Payable
Current
55,245 GBP2022-12-31
Other Creditors
Current
18,443 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
167,909 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
309,918 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
224,918 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
594,250 GBP2022-12-31
Between one and five year
1,779,173 GBP2022-12-31
More than five year
1,498,750 GBP2022-12-31
All periods
3,872,173 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
75,433 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31