Cost of Sales
-28,274,595 GBP2023-01-01 ~ 2023-12-31
-26,805,422 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,945,778 GBP2023-01-01 ~ 2023-12-31
-2,648,170 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,465,308 GBP2023-01-01 ~ 2023-12-31
-10,802,554 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
249,262 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,244,817 GBP2023-01-01 ~ 2023-12-31
-7,594,177 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
-311,398 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-6,244,817 GBP2023-01-01 ~ 2023-12-31
-7,905,575 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-6,244,817 GBP2023-01-01 ~ 2023-12-31
-7,905,575 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
198,100 GBP2023-12-31
264,061 GBP2022-12-31
Property, Plant & Equipment
2,494,052 GBP2023-12-31
2,959,513 GBP2022-12-31
Fixed Assets
2,692,152 GBP2023-12-31
3,223,574 GBP2022-12-31
Debtors
4,473,802 GBP2023-12-31
5,068,853 GBP2022-12-31
Current Assets
8,537,083 GBP2023-12-31
8,405,402 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-27,505,040 GBP2023-12-31
-21,831,067 GBP2022-12-31
Net Current Assets/Liabilities
-18,967,957 GBP2023-12-31
-13,425,665 GBP2022-12-31
Total Assets Less Current Liabilities
-16,275,805 GBP2023-12-31
-10,202,091 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-7,751,373 GBP2023-12-31
-7,580,270 GBP2022-12-31
Net Assets/Liabilities
-24,027,178 GBP2023-12-31
-17,782,361 GBP2022-12-31
Equity
Called up share capital
3,092,271 GBP2023-12-31
3,092,271 GBP2022-12-31
3,092,271 GBP2021-12-31
Capital redemption reserve
4,379 GBP2023-12-31
4,379 GBP2022-12-31
4,379 GBP2021-12-31
Other miscellaneous reserve
4,009,653 GBP2023-12-31
4,009,653 GBP2022-12-31
Retained earnings (accumulated losses)
-25,132,778 GBP2023-12-31
-18,887,961 GBP2022-12-31
-10,982,386 GBP2021-12-31
Equity
-24,027,178 GBP2023-12-31
-17,782,361 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-6,244,817 GBP2023-01-01 ~ 2023-12-31
-7,905,575 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,380 GBP2023-01-01 ~ 2023-12-31
40,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2352023-01-01 ~ 2023-12-31
2322022-01-01 ~ 2022-12-31
Wages/Salaries
3,584,205 GBP2023-01-01 ~ 2023-12-31
3,207,594 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,342 GBP2023-01-01 ~ 2023-12-31
127,989 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,984,393 GBP2023-01-01 ~ 2023-12-31
3,644,876 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
187,320 GBP2023-01-01 ~ 2023-12-31
171,737 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
306,716 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
132,364 GBP2022-12-31
Intangible Assets - Gross Cost
659,058 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
460,958 GBP2023-12-31
394,997 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
65,961 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
198,100 GBP2023-12-31
264,061 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,613,939 GBP2023-12-31
4,160,301 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
40,250 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,797,235 GBP2023-12-31
4,918,089 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,304,562 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-40,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,368,471 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,303,183 GBP2023-12-31
1,918,326 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
40,250 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,303,183 GBP2023-12-31
1,958,576 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
681,150 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
681,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,296,293 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-40,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,336,543 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
2,310,756 GBP2023-12-31
2,241,975 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
4,063,281 GBP2023-12-31
3,336,549 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,430,312 GBP2023-12-31
4,959,814 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
10,606 GBP2023-12-31
17,251 GBP2022-12-31
Other Debtors
Current
5,047 GBP2023-12-31
7,454 GBP2022-12-31
Prepayments/Accrued Income
Current
27,837 GBP2023-12-31
84,334 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,473,802 GBP2023-12-31
5,068,853 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,172,077 GBP2023-12-31
1,699,265 GBP2022-12-31
Amounts owed to group undertakings
Current
24,754,979 GBP2023-12-31
18,192,216 GBP2022-12-31
Other Taxation & Social Security Payable
Current
456,448 GBP2023-12-31
918,600 GBP2022-12-31
Other Creditors
Current
23,880 GBP2023-12-31
7,003 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,097,656 GBP2023-12-31
1,013,983 GBP2022-12-31
Creditors
Current
27,505,040 GBP2023-12-31
21,831,067 GBP2022-12-31
Amounts owed to group undertakings
Non-current
7,751,373 GBP2023-12-31
7,580,270 GBP2022-12-31
Equity
Called up share capital
3,015,621 GBP2023-12-31
3,015,621 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
109,044 GBP2023-12-31
103,283 GBP2022-12-31
Between two and five year
95,509 GBP2023-12-31
68,683 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
204,553 GBP2023-12-31
171,966 GBP2022-12-31