Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
4,533,823 GBP2023-12-31
935,172 GBP2022-12-31
Property, Plant & Equipment
12,471 GBP2023-12-31
10,079 GBP2022-12-31
Fixed Assets - Investments
1,360,610 GBP2023-12-31
5,612,112 GBP2022-12-31
Fixed Assets
5,906,904 GBP2023-12-31
6,557,363 GBP2022-12-31
Total Inventories
1,864,473 GBP2023-12-31
1,448,007 GBP2022-12-31
Debtors
4,688,808 GBP2023-12-31
3,584,613 GBP2022-12-31
Cash at bank and in hand
2,015,944 GBP2023-12-31
2,317,780 GBP2022-12-31
Current Assets
8,569,225 GBP2023-12-31
7,350,400 GBP2022-12-31
Creditors
Current
5,998,549 GBP2023-12-31
6,068,321 GBP2022-12-31
Net Current Assets/Liabilities
2,570,676 GBP2023-12-31
1,282,079 GBP2022-12-31
Total Assets Less Current Liabilities
8,477,580 GBP2023-12-31
7,839,442 GBP2022-12-31
Creditors
Non-current
1,385,290 GBP2023-12-31
2,122,387 GBP2022-12-31
Net Assets/Liabilities
7,092,290 GBP2023-12-31
5,717,055 GBP2022-12-31
Equity
Called up share capital
350,938 GBP2023-12-31
350,938 GBP2022-12-31
350,938 GBP2021-12-31
Retained earnings (accumulated losses)
6,741,352 GBP2023-12-31
5,366,117 GBP2022-12-31
4,981,005 GBP2021-12-31
Equity
7,092,290 GBP2023-12-31
5,717,055 GBP2022-12-31
5,331,943 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,375,235 GBP2023-01-01 ~ 2023-12-31
385,112 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,375,235 GBP2023-01-01 ~ 2023-12-31
385,112 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
402023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
5,178,623 GBP2023-12-31
1,311,444 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
94,820 GBP2023-12-31
93,420 GBP2022-12-31
Intangible Assets - Gross Cost
5,273,443 GBP2023-12-31
1,404,864 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
645,500 GBP2023-12-31
376,272 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
94,120 GBP2023-12-31
93,420 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
739,620 GBP2023-12-31
469,692 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
269,228 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
700 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
269,928 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
4,533,123 GBP2023-12-31
935,172 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
700 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,705 GBP2022-12-31
Furniture and fittings
9,530 GBP2023-12-31
9,530 GBP2022-12-31
Computers
83,825 GBP2023-12-31
67,378 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
93,355 GBP2023-12-31
83,613 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,705 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-6,705 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
6,092 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,705 GBP2022-12-31
Furniture and fittings
9,530 GBP2023-12-31
9,530 GBP2022-12-31
Computers
71,354 GBP2023-12-31
57,299 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
80,884 GBP2023-12-31
73,534 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
14,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,705 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,705 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
12,471 GBP2023-12-31
10,079 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,360,610 GBP2023-12-31
5,612,112 GBP2022-12-31
Additions to investments
1 GBP2023-12-31
Investments in Group Undertakings
1,360,610 GBP2023-12-31
5,612,112 GBP2022-12-31
Merchandise
1,864,473 GBP2023-12-31
1,448,007 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,906,932 GBP2023-12-31
1,924,464 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
24,356 GBP2023-12-31
1,334,448 GBP2022-12-31
Prepayments/Accrued Income
Current
757,520 GBP2023-12-31
325,701 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,688,808 GBP2023-12-31
3,584,613 GBP2022-12-31
Trade Creditors/Trade Payables
Current
837,652 GBP2023-12-31
381,026 GBP2022-12-31
Amounts owed to group undertakings
Current
3,106,157 GBP2023-12-31
4,108,617 GBP2022-12-31
Corporation Tax Payable
Current
149,200 GBP2023-12-31
109,244 GBP2022-12-31
Other Taxation & Social Security Payable
Current
57,145 GBP2023-12-31
49,412 GBP2022-12-31
Other Creditors
Current
1,223,994 GBP2023-12-31
1,110,023 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
440,829 GBP2023-12-31
49,773 GBP2022-12-31
Other Creditors
Non-current
1,385,290 GBP2023-12-31
2,122,387 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
116,320 GBP2023-12-31
101,063 GBP2022-12-31
Between one and five year
247,398 GBP2023-12-31
All periods
363,718 GBP2023-12-31
101,063 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,938 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,375,235 GBP2023-01-01 ~ 2023-12-31