(expand)Distribution Costs
1,386,657 GBP2023-01-01 ~ 2023-12-31
1,140,547 GBP2022-05-01 ~ 2022-12-31
Administrative Expenses
5,033,695 GBP2023-01-01 ~ 2023-12-31
2,682,451 GBP2022-05-01 ~ 2022-12-31
Operating Profit/Loss
38,020 GBP2023-01-01 ~ 2023-12-31
257,656 GBP2022-05-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
86,191 GBP2023-01-01 ~ 2023-12-31
12 GBP2022-05-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
389,201 GBP2023-01-01 ~ 2023-12-31
5,877 GBP2022-05-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-264,990 GBP2023-01-01 ~ 2023-12-31
251,791 GBP2022-05-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
13,749 GBP2023-01-01 ~ 2023-12-31
72,602 GBP2022-05-01 ~ 2022-12-31
Profit/Loss
-278,739 GBP2023-01-01 ~ 2023-12-31
179,189 GBP2022-05-01 ~ 2022-12-31
Intangible Assets
569,175 GBP2023-12-31
538,618 GBP2022-12-31
Property, Plant & Equipment
2,064,036 GBP2023-12-31
1,972,675 GBP2022-12-31
Fixed Assets
2,633,211 GBP2023-12-31
2,511,293 GBP2022-12-31
Total Inventories
1,600,903 GBP2023-12-31
1,391,219 GBP2022-12-31
Debtors
5,094,473 GBP2023-12-31
1,693,627 GBP2022-12-31
Cash at bank and in hand
2,989,835 GBP2023-12-31
890,392 GBP2022-12-31
Current Assets
9,685,211 GBP2023-12-31
3,975,238 GBP2022-12-31
Creditors
Current
4,025,453 GBP2023-12-31
3,112,474 GBP2022-12-31
Net Current Assets/Liabilities
5,659,758 GBP2023-12-31
862,764 GBP2022-12-31
Total Assets Less Current Liabilities
8,292,969 GBP2023-12-31
3,374,057 GBP2022-12-31
Net Assets/Liabilities
3,375,449 GBP2023-12-31
3,142,926 GBP2022-12-31
Equity
Called up share capital
1,112 GBP2023-12-31
1,111 GBP2022-12-31
1,111 GBP2022-04-30
Share premium
533,500 GBP2023-12-31
22,239 GBP2022-12-31
22,239 GBP2022-04-30
Retained earnings (accumulated losses)
2,840,837 GBP2023-12-31
3,119,576 GBP2022-12-31
2,940,387 GBP2022-04-30
Equity
3,375,449 GBP2023-12-31
3,142,926 GBP2022-12-31
2,963,737 GBP2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-278,739 GBP2023-01-01 ~ 2023-12-31
179,189 GBP2022-05-01 ~ 2022-12-31
Comprehensive Income/Expense
-278,739 GBP2023-01-01 ~ 2023-12-31
179,189 GBP2022-05-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
511,262 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,246,128 GBP2023-01-01 ~ 2023-12-31
1,712,089 GBP2022-05-01 ~ 2022-12-31
Social Security Costs
270,389 GBP2023-01-01 ~ 2023-12-31
201,810 GBP2022-05-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,921 GBP2023-01-01 ~ 2023-12-31
80,541 GBP2022-05-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,710,438 GBP2023-01-01 ~ 2023-12-31
1,994,440 GBP2022-05-01 ~ 2022-12-31
Average Number of Employees
772023-01-01 ~ 2023-12-31
672022-05-01 ~ 2022-12-31
Director Remuneration
161,813 GBP2022-05-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
193,002 GBP2023-01-01 ~ 2023-12-31
93,474 GBP2022-05-01 ~ 2022-12-31
Audit Fees/Expenses
24,500 GBP2023-01-01 ~ 2023-12-31
14,150 GBP2022-05-01 ~ 2022-12-31
Current Tax for the Period
-37,425 GBP2023-01-01 ~ 2023-12-31
37,438 GBP2022-05-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-50,348 GBP2023-01-01 ~ 2023-12-31
47,840 GBP2022-05-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
3,175,340 GBP2023-12-31
3,011,325 GBP2022-12-31
Intangible Assets - Gross Cost
3,249,340 GBP2023-12-31
3,011,325 GBP2022-12-31
Net goodwill
74,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,606,165 GBP2023-12-31
2,472,707 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,680,165 GBP2023-12-31
2,472,707 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
74,000 GBP2023-01-01 ~ 2023-12-31
Development expenditure
133,458 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
207,458 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
74,000 GBP2023-12-31
Intangible Assets
Development expenditure
569,175 GBP2023-12-31
538,618 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
372,820 GBP2023-12-31
364,520 GBP2022-12-31
Furniture and fittings
408,122 GBP2023-12-31
407,170 GBP2022-12-31
Motor vehicles
488,938 GBP2023-12-31
314,630 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,000,551 GBP2023-12-31
2,618,166 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-46,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-46,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
242,227 GBP2023-12-31
201,681 GBP2022-12-31
Furniture and fittings
356,868 GBP2023-12-31
291,063 GBP2022-12-31
Motor vehicles
186,387 GBP2023-12-31
107,195 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
936,515 GBP2023-12-31
645,491 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
40,546 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
65,805 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
98,113 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
309,945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-18,921 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-18,921 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
130,593 GBP2023-12-31
162,839 GBP2022-12-31
Furniture and fittings
51,254 GBP2023-12-31
116,107 GBP2022-12-31
Motor vehicles
302,551 GBP2023-12-31
207,435 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
53,255 GBP2023-12-31
53,255 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
23,077 GBP2023-12-31
12,426 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
10,651 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
106,292 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
116,943 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
30,178 GBP2023-12-31
40,829 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
292,715 GBP2023-12-31
178,199 GBP2022-12-31
Under hire purchased contracts or finance leases
322,893 GBP2023-12-31
219,028 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
369,000 GBP2022-12-31
Raw Materials
1,034,094 GBP2023-12-31
1,182,162 GBP2022-12-31
Finished Goods
566,809 GBP2023-12-31
209,057 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,994,171 GBP2023-12-31
1,238,813 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
735,537 GBP2023-12-31
6,410 GBP2022-12-31
Other Debtors
Current
27,000 GBP2023-12-31
273,339 GBP2022-12-31
Prepayments/Accrued Income
Current
337,765 GBP2023-12-31
175,065 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,094,473 GBP2023-12-31
1,693,627 GBP2022-12-31
Other Remaining Borrowings
Current
6,960 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
135,414 GBP2023-12-31
83,878 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,485,899 GBP2023-12-31
2,377,852 GBP2022-12-31
Amounts owed to group undertakings
Current
1,019,905 GBP2023-12-31
Corporation Tax Payable
Current
92,593 GBP2022-12-31
Other Taxation & Social Security Payable
Current
181,015 GBP2023-12-31
74,557 GBP2022-12-31
Other Creditors
Current
132,880 GBP2023-12-31
190,928 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
479,727 GBP2023-12-31
242,613 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
81,838 GBP2023-12-31
69,100 GBP2022-12-31
Amounts owed to group undertakings
Non-current
4,622,477 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
81,838 GBP2023-12-31
69,100 GBP2022-12-31
hire purchase agreements
217,252 GBP2023-12-31
152,978 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
708,155 GBP2023-12-31
718,541 GBP2022-12-31
Between one and five year
1,321,403 GBP2023-12-31
1,970,810 GBP2022-12-31
All periods
2,029,558 GBP2023-12-31
2,689,351 GBP2022-12-31
Total Borrowings
Secured
217,252 GBP2023-12-31
159,938 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
213,205 GBP2023-12-31
162,031 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
213,205 GBP2023-12-31
162,031 GBP2022-12-31