Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
21,761,217 GBP2023-01-01 ~ 2023-12-31
19,372,180 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,606,842 GBP2023-01-01 ~ 2023-12-31
-15,395,802 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,154,375 GBP2023-01-01 ~ 2023-12-31
3,976,378 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,172,543 GBP2023-01-01 ~ 2023-12-31
-2,857,992 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,990,162 GBP2023-01-01 ~ 2023-12-31
1,118,386 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,968 GBP2023-01-01 ~ 2023-12-31
2,182 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,020,130 GBP2023-01-01 ~ 2023-12-31
1,120,568 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,115,798 GBP2023-01-01 ~ 2023-12-31
809,748 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,265,866 GBP2023-12-31
2,650,068 GBP2022-12-31
3,840,320 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,500,000 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,618,679 GBP2023-12-31
3,146,231 GBP2022-12-31
Property, Plant & Equipment
33,627 GBP2023-12-31
38,317 GBP2022-12-31
Fixed Assets
2,652,306 GBP2023-12-31
3,184,548 GBP2022-12-31
Total Inventories
2,748,329 GBP2023-12-31
3,149,724 GBP2022-12-31
Debtors
3,509,966 GBP2023-12-31
3,654,757 GBP2022-12-31
Cash at bank and in hand
976,534 GBP2023-12-31
465,016 GBP2022-12-31
Current Assets
7,234,829 GBP2023-12-31
7,269,497 GBP2022-12-31
Creditors
Current
4,165,827 GBP2023-12-31
3,416,395 GBP2022-12-31
Net Current Assets/Liabilities
3,069,002 GBP2023-12-31
3,853,102 GBP2022-12-31
Total Assets Less Current Liabilities
5,721,308 GBP2023-12-31
7,037,650 GBP2022-12-31
Net Assets/Liabilities
5,266,666 GBP2023-12-31
6,650,868 GBP2022-12-31
Equity
Called up share capital
4,000,800 GBP2023-12-31
4,000,800 GBP2022-12-31
Equity
5,266,666 GBP2023-12-31
6,650,868 GBP2022-12-31
Wages/Salaries
996,612 GBP2023-01-01 ~ 2023-12-31
864,134 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
109,248 GBP2023-01-01 ~ 2023-12-31
98,144 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,048 GBP2023-01-01 ~ 2023-12-31
64,673 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,173,908 GBP2023-01-01 ~ 2023-12-31
1,026,951 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
162023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Director Remuneration
142,832 GBP2023-01-01 ~ 2023-12-31
127,151 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,015 GBP2023-01-01 ~ 2023-12-31
15,599 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
836,472 GBP2023-01-01 ~ 2023-12-31
314,321 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,417,822 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
687,000 GBP2022-12-31
Development expenditure
3,050,000 GBP2022-12-31
Computer software
510,332 GBP2022-12-31
Intangible Assets - Gross Cost
6,665,154 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,584,826 GBP2023-12-31
1,350,211 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
325,619 GBP2023-12-31
279,819 GBP2022-12-31
Development expenditure
1,675,184 GBP2023-12-31
1,433,402 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,046,475 GBP2023-12-31
3,518,923 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
234,615 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
45,800 GBP2023-01-01 ~ 2023-12-31
Development expenditure
241,782 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
527,552 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
832,996 GBP2023-12-31
1,067,611 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
361,381 GBP2023-12-31
407,181 GBP2022-12-31
Development expenditure
1,374,816 GBP2023-12-31
1,616,598 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
87,242 GBP2023-12-31
76,917 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
135,011 GBP2023-12-31
124,686 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
68,044 GBP2023-12-31
58,973 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
101,384 GBP2023-12-31
86,369 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
9,071 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
19,198 GBP2023-12-31
17,944 GBP2022-12-31
Merchandise
2,748,329 GBP2023-12-31
3,149,724 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,050,445 GBP2023-12-31
3,170,020 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
220,110 GBP2023-12-31
376,328 GBP2022-12-31
Other Debtors
Current
239,411 GBP2023-12-31
108,409 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,509,966 GBP2023-12-31
3,654,757 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,055,818 GBP2023-12-31
1,962,420 GBP2022-12-31
Corporation Tax Payable
Current
624,479 GBP2023-12-31
314,367 GBP2022-12-31
Other Creditors
Current
1,492,728 GBP2023-12-31
247,592 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,552 GBP2023-12-31
53,899 GBP2022-12-31
Between one and five year
52,831 GBP2023-12-31
82,410 GBP2022-12-31
All periods
128,383 GBP2023-12-31
136,309 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
454,642 GBP2023-12-31
386,782 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000,800 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,115,798 GBP2023-01-01 ~ 2023-12-31