Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,212,080 GBP2023-01-01 ~ 2023-12-31
10,965,420 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
14,311,355 GBP2023-01-01 ~ 2023-12-31
10,031,809 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,900,725 GBP2023-01-01 ~ 2023-12-31
933,611 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
76,479 GBP2023-01-01 ~ 2023-12-31
162,728 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,265,576 GBP2023-01-01 ~ 2023-12-31
3,386,878 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
558,670 GBP2023-01-01 ~ 2023-12-31
-2,615,995 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,704 GBP2023-01-01 ~ 2023-12-31
545 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
143,372 GBP2023-01-01 ~ 2023-12-31
108,374 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
425,002 GBP2023-01-01 ~ 2023-12-31
-2,723,824 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-118,931 GBP2023-01-01 ~ 2023-12-31
-7,273 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
543,933 GBP2023-01-01 ~ 2023-12-31
-2,716,551 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
543,933 GBP2023-01-01 ~ 2023-12-31
-2,716,551 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
58,028 GBP2023-12-31
102,705 GBP2022-12-31
Total Inventories
174,560 GBP2023-12-31
657,345 GBP2022-12-31
Debtors
3,175,539 GBP2023-12-31
2,473,588 GBP2022-12-31
Cash at bank and in hand
2,074,873 GBP2023-12-31
1,539,680 GBP2022-12-31
Current Assets
5,424,972 GBP2023-12-31
4,670,613 GBP2022-12-31
Creditors
Current
2,004,685 GBP2023-12-31
1,599,758 GBP2022-12-31
Net Current Assets/Liabilities
3,420,287 GBP2023-12-31
3,070,855 GBP2022-12-31
Total Assets Less Current Liabilities
3,478,315 GBP2023-12-31
3,173,560 GBP2022-12-31
Creditors
Non-current
-4,111,561 GBP2023-12-31
-4,343,550 GBP2022-12-31
Net Assets/Liabilities
-638,354 GBP2023-12-31
-1,182,287 GBP2022-12-31
Equity
Called up share capital
208,000 GBP2023-12-31
208,000 GBP2022-12-31
208,000 GBP2021-12-31
Retained earnings (accumulated losses)
-846,354 GBP2023-12-31
-1,390,287 GBP2022-12-31
1,326,264 GBP2021-12-31
Equity
-638,354 GBP2023-12-31
-1,182,287 GBP2022-12-31
1,534,264 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
543,933 GBP2023-01-01 ~ 2023-12-31
-2,716,551 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,338,874 GBP2023-01-01 ~ 2023-12-31
3,881,261 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
465,000 GBP2023-01-01 ~ 2023-12-31
453,531 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
222,086 GBP2023-01-01 ~ 2023-12-31
222,190 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,025,960 GBP2023-01-01 ~ 2023-12-31
4,556,982 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
902023-01-01 ~ 2023-12-31
972022-01-01 ~ 2022-12-31
Director Remuneration
74,730 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
54,218 GBP2023-01-01 ~ 2023-12-31
56,615 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,850 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
80,750 GBP2023-01-01 ~ 2023-12-31
-517,527 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
76,950 GBP2023-12-31
76,950 GBP2022-12-31
Computers
282,326 GBP2023-12-31
272,785 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
359,276 GBP2023-12-31
349,735 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
52,371 GBP2023-12-31
30,706 GBP2022-12-31
Computers
248,877 GBP2023-12-31
216,324 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
301,248 GBP2023-12-31
247,030 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
21,665 GBP2023-01-01 ~ 2023-12-31
Computers
32,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
24,579 GBP2023-12-31
46,244 GBP2022-12-31
Computers
33,449 GBP2023-12-31
56,461 GBP2022-12-31
Merchandise
92,918 GBP2023-12-31
94,686 GBP2022-12-31
Value of work in progress
81,642 GBP2023-12-31
562,659 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,348,447 GBP2023-12-31
1,604,882 GBP2022-12-31
Prepayments
Current
1,664,766 GBP2023-12-31
783,578 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,013,213 GBP2023-12-31
2,422,213 GBP2022-12-31
Other Debtors
Non-current
162,326 GBP2023-12-31
51,375 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,228,807 GBP2023-12-31
831,700 GBP2022-12-31
Other Taxation & Social Security Payable
Current
52,967 GBP2023-12-31
179,987 GBP2022-12-31
Other Creditors
Current
94,623 GBP2023-12-31
31,404 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
225,886 GBP2023-12-31
46,292 GBP2022-12-31
Amounts owed to group undertakings
Non-current
4,111,561 GBP2023-12-31
4,343,550 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
382,104 GBP2023-12-31
More than five year
509,472 GBP2022-12-31
All periods
382,104 GBP2023-12-31
509,472 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
5,108 GBP2023-12-31
12,297 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
208,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
543,933 GBP2023-01-01 ~ 2023-12-31