Cost of Sales
-5,497,759 GBP2023-01-01 ~ 2023-12-31
-4,650,574 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,532,813 GBP2023-01-01 ~ 2023-12-31
-2,122,929 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,378 GBP2023-01-01 ~ 2023-12-31
235 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-6,957 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-933,048 GBP2023-01-01 ~ 2023-12-31
-449,579 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
43,080 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-889,968 GBP2023-01-01 ~ 2023-12-31
-449,579 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
75,948 GBP2023-12-31
69,563 GBP2022-12-31
Property, Plant & Equipment
357,733 GBP2023-12-31
489,533 GBP2022-12-31
Fixed Assets
433,681 GBP2023-12-31
559,096 GBP2022-12-31
Debtors
3,309,315 GBP2023-12-31
3,227,915 GBP2022-12-31
Cash at bank and in hand
167,156 GBP2023-12-31
182,623 GBP2022-12-31
Current Assets
5,310,659 GBP2023-12-31
5,202,790 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,255,859 GBP2023-12-31
-3,340,357 GBP2022-12-31
Net Current Assets/Liabilities
1,054,800 GBP2023-12-31
1,862,433 GBP2022-12-31
Total Assets Less Current Liabilities
1,488,481 GBP2023-12-31
2,421,529 GBP2022-12-31
Net Assets/Liabilities
1,406,561 GBP2023-12-31
2,296,529 GBP2022-12-31
Equity
Called up share capital
350,122 GBP2023-12-31
350,122 GBP2022-12-31
350,122 GBP2021-12-31
Share premium
19,143 GBP2023-12-31
19,143 GBP2022-12-31
19,143 GBP2021-12-31
Retained earnings (accumulated losses)
1,037,296 GBP2023-12-31
1,927,264 GBP2022-12-31
2,376,843 GBP2021-12-31
Equity
1,406,561 GBP2023-12-31
2,296,529 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-889,968 GBP2023-01-01 ~ 2023-12-31
-449,579 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,400 GBP2023-01-01 ~ 2023-12-31
12,900 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
542023-01-01 ~ 2023-12-31
562022-01-01 ~ 2022-12-31
Wages/Salaries
2,421,830 GBP2023-01-01 ~ 2023-12-31
2,131,198 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,042 GBP2023-01-01 ~ 2023-12-31
37,840 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,694,064 GBP2023-01-01 ~ 2023-12-31
2,350,780 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,080 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
130,000 GBP2023-12-31
130,000 GBP2022-12-31
Computer software
156,769 GBP2023-12-31
137,564 GBP2022-12-31
Intangible Assets - Gross Cost
286,769 GBP2023-12-31
267,564 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
130,000 GBP2023-12-31
130,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
210,821 GBP2023-12-31
198,001 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,820 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
75,948 GBP2023-12-31
69,563 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,210,708 GBP2023-12-31
1,397,105 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
7,152 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,210,708 GBP2023-12-31
1,404,257 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-296,574 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,152 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-303,726 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
852,975 GBP2023-12-31
907,572 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
7,152 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
852,975 GBP2023-12-31
914,724 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
118,410 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,410 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-173,007 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,152 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-180,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
357,733 GBP2023-12-31
489,533 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
631,710 GBP2023-12-31
627,319 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,795,793 GBP2023-12-31
1,697,012 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,314,091 GBP2023-12-31
1,261,379 GBP2022-12-31
Other Debtors
Current
22,676 GBP2023-12-31
22,757 GBP2022-12-31
Prepayments/Accrued Income
Current
176,755 GBP2023-12-31
246,767 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,309,315 GBP2023-12-31
3,227,915 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,569,883 GBP2023-12-31
1,761,388 GBP2022-12-31
Amounts owed to group undertakings
Current
1,429,275 GBP2023-12-31
1,429,275 GBP2022-12-31
Other Taxation & Social Security Payable
Current
68,427 GBP2023-12-31
50,543 GBP2022-12-31
Other Creditors
Current
16,044 GBP2023-12-31
7,433 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
172,230 GBP2023-12-31
91,718 GBP2022-12-31
Creditors
Current
4,255,859 GBP2023-12-31
3,340,357 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
114,041 GBP2023-12-31
116,541 GBP2022-12-31
Between two and five year
265,565 GBP2023-12-31
314,606 GBP2022-12-31
More than five year
590,417 GBP2023-12-31
655,417 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
970,023 GBP2023-12-31
1,086,564 GBP2022-12-31