Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-09-29
Class 2 ordinary share
12023-04-01 ~ 2024-09-29
Turnover/Revenue
18,629,799 GBP2023-04-01 ~ 2024-09-29
10,573,126 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
15,060,971 GBP2023-04-01 ~ 2024-09-29
7,852,141 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,568,828 GBP2023-04-01 ~ 2024-09-29
2,720,985 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
5,111,817 GBP2023-04-01 ~ 2024-09-29
3,133,560 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-931,494 GBP2023-04-01 ~ 2024-09-29
74,344 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
930,534 GBP2023-04-01 ~ 2024-09-29
299,544 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,862,028 GBP2023-04-01 ~ 2024-09-29
-225,200 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-1,862,028 GBP2023-04-01 ~ 2024-09-29
-225,200 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
2,654,924 GBP2024-09-29
2,712,844 GBP2023-03-31
Property, Plant & Equipment
82,205 GBP2024-09-29
100,942 GBP2023-03-31
Fixed Assets - Investments
500 GBP2024-09-29
500 GBP2023-03-31
Fixed Assets
2,737,629 GBP2024-09-29
2,814,286 GBP2023-03-31
Total Inventories
5,171,532 GBP2024-09-29
4,029,868 GBP2023-03-31
Debtors
4,017,106 GBP2024-09-29
4,015,960 GBP2023-03-31
Cash at bank and in hand
631,504 GBP2024-09-29
73,684 GBP2023-03-31
Current Assets
9,820,142 GBP2024-09-29
8,119,512 GBP2023-03-31
Creditors
Current
9,696,687 GBP2024-09-29
6,210,686 GBP2023-03-31
Net Current Assets/Liabilities
123,455 GBP2024-09-29
1,908,826 GBP2023-03-31
Total Assets Less Current Liabilities
2,861,084 GBP2024-09-29
4,723,112 GBP2023-03-31
Creditors
Non-current
4,500,000 GBP2024-09-29
4,500,000 GBP2023-03-31
Net Assets/Liabilities
-1,638,916 GBP2024-09-29
223,112 GBP2023-03-31
Equity
Called up share capital
250,000 GBP2024-09-29
250,000 GBP2023-03-31
250,000 GBP2022-03-31
Retained earnings (accumulated losses)
-1,925,964 GBP2024-09-29
-63,936 GBP2023-03-31
161,264 GBP2022-03-31
Equity
-1,638,916 GBP2024-09-29
223,112 GBP2023-03-31
448,312 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,862,028 GBP2023-04-01 ~ 2024-09-29
-225,200 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-1,862,028 GBP2023-04-01 ~ 2024-09-29
-225,200 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-1,200,980 GBP2024-09-29
-1,549,673 GBP2023-03-31
Wages/Salaries
2,332,259 GBP2023-04-01 ~ 2024-09-29
1,405,038 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
250,221 GBP2023-04-01 ~ 2024-09-29
153,431 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,270 GBP2023-04-01 ~ 2024-09-29
42,956 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,640,750 GBP2023-04-01 ~ 2024-09-29
1,601,425 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
332023-04-01 ~ 2024-09-29
332022-04-01 ~ 2023-03-31
Director Remuneration
116,295 GBP2023-04-01 ~ 2024-09-29
67,418 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
36,338 GBP2023-04-01 ~ 2024-09-29
5,399 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-465,507 GBP2023-04-01 ~ 2024-09-29
-56,300 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,979,332 GBP2024-09-29
3,758,601 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,324,408 GBP2024-09-29
1,045,757 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
278,651 GBP2023-04-01 ~ 2024-09-29
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,654,924 GBP2024-09-29
2,712,844 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
144,159 GBP2024-09-29
133,517 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,960 GBP2023-04-01 ~ 2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
61,954 GBP2024-09-29
32,575 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,338 GBP2023-04-01 ~ 2024-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,959 GBP2023-04-01 ~ 2024-09-29
Property, Plant & Equipment
Plant and equipment
82,205 GBP2024-09-29
100,942 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
500 GBP2023-03-31
Investments in Group Undertakings
500 GBP2024-09-29
500 GBP2023-03-31
Merchandise
5,171,532 GBP2024-09-29
4,029,868 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,737,977 GBP2024-09-29
2,983,983 GBP2023-03-31
Other Debtors
Current
315,258 GBP2024-09-29
2,000 GBP2023-03-31
Prepayments/Accrued Income
Current
140,375 GBP2024-09-29
35,190 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,017,106 GBP2024-09-29
4,015,960 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,200,980 GBP2024-09-29
1,549,673 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,616,233 GBP2024-09-29
2,365,128 GBP2023-03-31
Amounts owed to group undertakings
Current
102,771 GBP2024-09-29
1,822,667 GBP2023-03-31
Other Taxation & Social Security Payable
Current
74,373 GBP2024-09-29
39,340 GBP2023-03-31
Other Creditors
Current
3,788,886 GBP2024-09-29
2,968 GBP2023-03-31
Accrued Liabilities
Current
61,620 GBP2024-09-29
93,772 GBP2023-03-31
Amounts owed to group undertakings
Non-current
4,500,000 GBP2023-03-31
Other Creditors
Non-current
4,500,000 GBP2024-09-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,656 GBP2024-09-29
Between one and five year
1,164 GBP2024-09-29
All periods
5,820 GBP2024-09-29
Bank Overdrafts
Secured
1,200,980 GBP2024-09-29
1,549,673 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,862,028 GBP2023-04-01 ~ 2024-09-29