Par Value of Share
Class 1 ordinary share
12021-12-31 ~ 2022-12-30
Turnover/Revenue
5,862,371 GBP2021-12-31 ~ 2022-12-30
6,064,021 GBP2020-12-31 ~ 2021-12-30
Cost of Sales
3,802,169 GBP2021-12-31 ~ 2022-12-30
3,992,952 GBP2020-12-31 ~ 2021-12-30
Gross Profit/Loss
2,060,202 GBP2021-12-31 ~ 2022-12-30
2,071,069 GBP2020-12-31 ~ 2021-12-30
Administrative Expenses
3,995,432 GBP2021-12-31 ~ 2022-12-30
3,956,844 GBP2020-12-31 ~ 2021-12-30
Operating Profit/Loss
-1,935,230 GBP2021-12-31 ~ 2022-12-30
-1,885,775 GBP2020-12-31 ~ 2021-12-30
Other Interest Receivable/Similar Income (Finance Income)
4,261 GBP2021-12-31 ~ 2022-12-30
8,726 GBP2020-12-31 ~ 2021-12-30
Interest Payable/Similar Charges (Finance Costs)
24,764 GBP2021-12-31 ~ 2022-12-30
8,736 GBP2020-12-31 ~ 2021-12-30
Profit/Loss on Ordinary Activities Before Tax
-4,289,658 GBP2021-12-31 ~ 2022-12-30
-1,885,785 GBP2020-12-31 ~ 2021-12-30
Profit/Loss
-4,289,658 GBP2021-12-31 ~ 2022-12-30
-1,885,785 GBP2020-12-31 ~ 2021-12-30
Comprehensive Income/Expense
-4,289,658 GBP2021-12-31 ~ 2022-12-30
-2,120,244 GBP2020-12-31 ~ 2021-12-30
Intangible Assets
4,712 GBP2022-12-30
13,934 GBP2021-12-30
Property, Plant & Equipment
109,309 GBP2022-12-30
84,230 GBP2021-12-30
Fixed Assets
114,021 GBP2022-12-30
98,164 GBP2021-12-30
Total Inventories
31,142 GBP2022-12-30
21,935 GBP2021-12-30
Debtors
8,353,924 GBP2022-12-30
7,087,506 GBP2021-12-30
Cash at bank and in hand
2,645,043 GBP2022-12-30
2,882,753 GBP2021-12-30
Current Assets
11,030,109 GBP2022-12-30
9,992,194 GBP2021-12-30
Creditors
Current
17,767,586 GBP2022-12-30
12,564,905 GBP2021-12-30
Net Current Assets/Liabilities
-6,737,477 GBP2022-12-30
-2,572,711 GBP2021-12-30
Total Assets Less Current Liabilities
-6,623,456 GBP2022-12-30
-2,474,547 GBP2021-12-30
Creditors
Non-current
-16,751 GBP2021-12-30
Net Assets/Liabilities
-7,280,956 GBP2022-12-30
-2,991,298 GBP2021-12-30
Equity
Called up share capital
250,000 GBP2022-12-30
250,000 GBP2021-12-30
250,000 GBP2020-12-30
Retained earnings (accumulated losses)
-7,530,956 GBP2022-12-30
-3,241,298 GBP2021-12-30
-1,121,054 GBP2020-12-30
Equity
-7,280,956 GBP2022-12-30
-2,991,298 GBP2021-12-30
-871,054 GBP2020-12-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,289,658 GBP2021-12-31 ~ 2022-12-30
-2,120,244 GBP2020-12-31 ~ 2021-12-30
Wages/Salaries
2,772,654 GBP2021-12-31 ~ 2022-12-30
2,875,108 GBP2020-12-31 ~ 2021-12-30
Social Security Costs
266,025 GBP2021-12-31 ~ 2022-12-30
264,807 GBP2020-12-31 ~ 2021-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
115,793 GBP2021-12-31 ~ 2022-12-30
122,282 GBP2020-12-31 ~ 2021-12-30
Staff Costs/Employee Benefits Expense
3,154,472 GBP2021-12-31 ~ 2022-12-30
3,262,197 GBP2020-12-31 ~ 2021-12-30
Average Number of Employees
972021-12-31 ~ 2022-12-30
1082020-12-31 ~ 2021-12-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,641 GBP2021-12-31 ~ 2022-12-30
60,106 GBP2020-12-31 ~ 2021-12-30
Audit Fees/Expenses
22,630 GBP2021-12-31 ~ 2022-12-30
19,915 GBP2020-12-31 ~ 2021-12-30
Tax Expense/Credit at Applicable Tax Rate
-815,035 GBP2021-12-31 ~ 2022-12-30
-358,299 GBP2020-12-31 ~ 2021-12-30
Intangible Assets - Gross Cost
Computer software
289,601 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
178,211 GBP2022-12-30
100,819 GBP2021-12-30
Plant and equipment
4,174,240 GBP2022-12-30
4,169,108 GBP2021-12-30
Motor vehicles
13,000 GBP2022-12-30
13,000 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
4,365,451 GBP2022-12-30
4,282,927 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
106,623 GBP2022-12-30
100,819 GBP2021-12-30
Plant and equipment
4,136,519 GBP2022-12-30
4,084,878 GBP2021-12-30
Motor vehicles
13,000 GBP2022-12-30
13,000 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,256,142 GBP2022-12-30
4,198,697 GBP2021-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,804 GBP2021-12-31 ~ 2022-12-30
Plant and equipment
51,641 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,445 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
Improvements to leasehold property
71,588 GBP2022-12-30
Plant and equipment
37,721 GBP2022-12-30
84,230 GBP2021-12-30
Merchandise
31,142 GBP2022-12-30
21,935 GBP2021-12-30
Trade Debtors/Trade Receivables
Current
489,467 GBP2022-12-30
606,596 GBP2021-12-30
Amounts Owed by Group Undertakings
Current
46,312 GBP2022-12-30
54,762 GBP2021-12-30
Other Debtors
Current
7,453,614 GBP2022-12-30
6,164,610 GBP2021-12-30
Prepayments
Current
364,531 GBP2022-12-30
261,538 GBP2021-12-30
Debtors
Amounts falling due within one year, Current
8,353,924 GBP2022-12-30
7,087,506 GBP2021-12-30
Other Remaining Borrowings
Current
2,094,440 GBP2022-12-30
Finance Lease Liabilities - Total Present Value
Current
16,631 GBP2022-12-30
22,721 GBP2021-12-30
Trade Creditors/Trade Payables
Current
1,054,759 GBP2022-12-30
879,232 GBP2021-12-30
Amounts owed to group undertakings
Current
3,494,810 GBP2022-12-30
679,935 GBP2021-12-30
Other Creditors
Current
10,884,846 GBP2022-12-30
10,205,085 GBP2021-12-30
Accrued Liabilities
Current
122,086 GBP2022-12-30
233,041 GBP2021-12-30
Finance Lease Liabilities - Total Present Value
Non-current
16,751 GBP2021-12-30
Between one and five year, hire purchase agreements
16,751 GBP2021-12-30
hire purchase agreements
16,631 GBP2022-12-30
39,472 GBP2021-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
895,668 GBP2022-12-30
275,000 GBP2021-12-30
Between one and five year
2,482,671 GBP2022-12-30
962,500 GBP2021-12-30
More than five year
2,482,671 GBP2022-12-30
All periods
5,861,010 GBP2022-12-30
1,237,500 GBP2021-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2022-12-30
Profit/Loss
Retained earnings (accumulated losses)
-4,289,658 GBP2021-12-31 ~ 2022-12-30