Turnover/Revenue
1,973,426 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,714,180 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
-526,386 GBP2022-01-01 ~ 2022-12-31
259,246 GBP2021-01-01 ~ 2021-12-31
Other operating income
2,653 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-650,264 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-897,660 GBP2022-01-01 ~ 2022-12-31
-388,365 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,733 GBP2022-01-01 ~ 2022-12-31
-7,564 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-901,393 GBP2022-01-01 ~ 2022-12-31
-356,392 GBP2021-01-01 ~ 2021-12-31
Total Inventories
494,506 GBP2022-12-31
1,234,472 GBP2021-12-31
Cash and Cash Equivalents
625,226 GBP2022-12-31
828,784 GBP2021-12-31
168,305 GBP2020-12-31
Total Borrowings
Current
5,000 GBP2022-12-31
5,000 GBP2021-12-31
Deferred Tax Liabilities
463 GBP2022-12-31
463 GBP2021-12-31
Equity
Called up share capital
2,769,252 GBP2022-12-31
2,769,252 GBP2021-12-31
Share premium
690,749 GBP2022-12-31
690,749 GBP2021-12-31
690,749 GBP2020-12-31
Capital redemption reserve
14,000 GBP2022-12-31
14,000 GBP2021-12-31
14,000 GBP2020-12-31
Retained earnings (accumulated losses)
-7,149,610 GBP2022-12-31
-6,248,217 GBP2021-12-31
Other miscellaneous reserve
-5,891,825 GBP2020-12-31
Equity
-3,675,609 GBP2022-12-31
-2,774,216 GBP2021-12-31
Audit Fees/Expenses
0 GBP2022-01-01 ~ 2022-12-31
10,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
7,654 GBP2022-01-01 ~ 2022-12-31
24,305 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
112022-01-01 ~ 2022-12-31
132021-01-01 ~ 2021-12-31
Wages/Salaries
365,760 GBP2022-01-01 ~ 2022-12-31
395,305 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
38,935 GBP2022-01-01 ~ 2022-12-31
41,655 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,840 GBP2022-01-01 ~ 2022-12-31
12,441 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
414,535 GBP2022-01-01 ~ 2022-12-31
449,401 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
60,000 GBP2022-01-01 ~ 2022-12-31
45,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-171,265 GBP2022-01-01 ~ 2022-12-31
-75,227 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Plant and equipment
54,875 GBP2022-12-31
54,190 GBP2021-12-31
52,769 GBP2020-12-31
Motor vehicles
22,030 GBP2022-12-31
39,389 GBP2021-12-31
63,566 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-17,359 GBP2022-01-01 ~ 2022-12-31
-24,177 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-17,359 GBP2022-01-01 ~ 2022-12-31
-24,177 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Plant and equipment
51,490 GBP2022-12-31
48,052 GBP2021-12-31
42,469 GBP2020-12-31
Motor vehicles
22,030 GBP2022-12-31
35,173 GBP2021-12-31
40,628 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
74,520 GBP2022-12-31
84,225 GBP2021-12-31
84,097 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
3,438 GBP2022-01-01 ~ 2022-12-31
5,583 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
4,216 GBP2022-01-01 ~ 2022-12-31
18,722 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,654 GBP2022-01-01 ~ 2022-12-31
24,305 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-17,359 GBP2022-01-01 ~ 2022-12-31
-24,177 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,359 GBP2022-01-01 ~ 2022-12-31
-24,177 GBP2021-01-01 ~ 2021-12-31
Finished Goods
494,506 GBP2022-12-31
1,234,472 GBP2021-12-31
Prepayments
Current
3,759 GBP2022-12-31
35,973 GBP2021-12-31
Trade Creditors/Trade Payables
Current
101,254 GBP2021-12-31
Non-current
0 GBP2022-12-31
0 GBP2021-12-31
Accrued Liabilities
Current
245,905 GBP2022-12-31
175,451 GBP2021-12-31
Other Taxation & Social Security Payable
21,590 GBP2022-12-31
58,387 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
463 GBP2022-12-31
40,000 GBP2020-12-31