Average Number of Employees
1292023-01-01 ~ 2023-12-31
1142022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
437,321 GBP2023-12-31
456,434 GBP2022-12-31
Property, Plant & Equipment
941,574 GBP2023-12-31
916,118 GBP2022-12-31
Fixed Assets - Investments
12,000 GBP2023-12-31
12,000 GBP2022-12-31
Fixed Assets
1,390,895 GBP2023-12-31
1,384,552 GBP2022-12-31
Total Inventories
1,367,259 GBP2023-12-31
2,540,407 GBP2022-12-31
Debtors
4,922,335 GBP2023-12-31
6,579,958 GBP2022-12-31
Cash at bank and in hand
1,197,345 GBP2023-12-31
717,971 GBP2022-12-31
Current Assets
7,486,939 GBP2023-12-31
9,838,336 GBP2022-12-31
Creditors
Current
4,074,735 GBP2023-12-31
6,872,187 GBP2022-12-31
Net Current Assets/Liabilities
3,412,204 GBP2023-12-31
2,966,149 GBP2022-12-31
Total Assets Less Current Liabilities
4,803,099 GBP2023-12-31
4,350,701 GBP2022-12-31
Equity
Called up share capital
3,011,871 GBP2023-12-31
3,011,871 GBP2022-12-31
3,011,871 GBP2021-12-31
Revaluation reserve
169,282 GBP2023-12-31
169,282 GBP2022-12-31
169,282 GBP2021-12-31
Retained earnings (accumulated losses)
1,621,946 GBP2023-12-31
1,169,548 GBP2022-12-31
1,138,246 GBP2021-12-31
Equity
4,803,099 GBP2023-12-31
4,350,701 GBP2022-12-31
4,319,399 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
452,398 GBP2023-01-01 ~ 2023-12-31
31,302 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
452,398 GBP2023-01-01 ~ 2023-12-31
31,302 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Development expenditure
358,621 GBP2023-12-31
345,622 GBP2022-12-31
Computer software
261,706 GBP2023-12-31
241,706 GBP2022-12-31
Intangible Assets - Gross Cost
1,120,327 GBP2023-12-31
1,087,328 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
150,000 GBP2023-12-31
125,000 GBP2022-12-31
Development expenditure
347,076 GBP2023-12-31
331,884 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
683,006 GBP2023-12-31
630,894 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
25,000 GBP2023-01-01 ~ 2023-12-31
Development expenditure
15,192 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
52,112 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
350,000 GBP2023-12-31
375,000 GBP2022-12-31
Development expenditure
11,545 GBP2023-12-31
13,738 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,871,692 GBP2023-12-31
1,790,292 GBP2022-12-31
Furniture and fittings
367,202 GBP2023-12-31
354,126 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-13,204 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,339,483 GBP2023-12-31
1,268,243 GBP2022-12-31
Furniture and fittings
283,953 GBP2023-12-31
252,709 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
85,885 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
31,244 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-14,645 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
532,209 GBP2023-12-31
522,049 GBP2022-12-31
Furniture and fittings
83,249 GBP2023-12-31
101,417 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
264,142 GBP2023-12-31
216,392 GBP2022-12-31
Computers
234,071 GBP2023-12-31
201,176 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,123,463 GBP2023-12-31
2,950,267 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-3,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-18,213 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
144,642 GBP2023-12-31
121,440 GBP2022-12-31
Computers
198,265 GBP2023-12-31
185,502 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,181,889 GBP2023-12-31
2,034,149 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
23,202 GBP2023-01-01 ~ 2023-12-31
Computers
12,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,645 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
119,500 GBP2023-12-31
94,952 GBP2022-12-31
Computers
35,806 GBP2023-12-31
15,674 GBP2022-12-31
Merchandise
1,294,141 GBP2023-12-31
2,322,209 GBP2022-12-31
Value of work in progress
73,118 GBP2023-12-31
218,198 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,593,058 GBP2023-12-31
2,348,083 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
648,684 GBP2023-12-31
482,811 GBP2022-12-31
Other Debtors
Current
1,498 GBP2023-12-31
3,149 GBP2022-12-31
Prepayments/Accrued Income
Current
2,616,891 GBP2023-12-31
3,688,361 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
4,860,131 GBP2023-12-31
6,522,404 GBP2022-12-31
Other Debtors
Non-current
62,204 GBP2023-12-31
57,554 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,107,596 GBP2023-12-31
1,172,597 GBP2022-12-31
Other Taxation & Social Security Payable
Current
80,358 GBP2023-12-31
314,478 GBP2022-12-31
Other Creditors
Current
29,273 GBP2023-12-31
27,974 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,857,508 GBP2023-12-31
5,357,138 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
217,780 GBP2023-12-31
206,083 GBP2022-12-31
Between one and five year
849,757 GBP2023-12-31
797,441 GBP2022-12-31
More than five year
3,945,085 GBP2023-12-31
4,112,050 GBP2022-12-31
All periods
5,012,622 GBP2023-12-31
5,115,574 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
948,871 shares2023-12-31
Class 2 ordinary share
263,000 shares2023-12-31
Class 3 ordinary share
1,800,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
452,398 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
452,398 GBP2023-01-01 ~ 2023-12-31