Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
1,179,492 GBP2022-01-01 ~ 2022-12-31
823,314 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
392,152 GBP2022-01-01 ~ 2022-12-31
372,485 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
787,340 GBP2022-01-01 ~ 2022-12-31
450,829 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
2,031,530 GBP2022-01-01 ~ 2022-12-31
1,967,198 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-1,244,190 GBP2022-01-01 ~ 2022-12-31
-909,065 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
2,400 GBP2022-01-01 ~ 2022-12-31
977 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,246,590 GBP2022-01-01 ~ 2022-12-31
-910,042 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-1,246,590 GBP2022-01-01 ~ 2022-12-31
-910,042 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-1,246,590 GBP2022-01-01 ~ 2022-12-31
-910,042 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
115,989 GBP2021-12-31
Total Inventories
584,641 GBP2021-12-31
Debtors
21,584 GBP2022-12-31
508,071 GBP2021-12-31
Cash at bank and in hand
113,224 GBP2022-12-31
118,134 GBP2021-12-31
Current Assets
134,808 GBP2022-12-31
1,210,846 GBP2021-12-31
Creditors
Current
2,661,055 GBP2022-12-31
2,606,492 GBP2021-12-31
Net Current Assets/Liabilities
-2,526,247 GBP2022-12-31
-1,395,646 GBP2021-12-31
Total Assets Less Current Liabilities
-2,526,247 GBP2022-12-31
-1,279,657 GBP2021-12-31
Equity
Called up share capital
310,000 GBP2022-12-31
310,000 GBP2021-12-31
310,000 GBP2020-12-31
Retained earnings (accumulated losses)
-2,836,247 GBP2022-12-31
-1,589,657 GBP2021-12-31
-679,615 GBP2020-12-31
Equity
-2,526,247 GBP2022-12-31
-1,279,657 GBP2021-12-31
-369,615 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,246,590 GBP2022-01-01 ~ 2022-12-31
-910,042 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
182,548 GBP2022-01-01 ~ 2022-12-31
180,580 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
14,591 GBP2022-01-01 ~ 2022-12-31
17,374 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,345 GBP2022-01-01 ~ 2022-12-31
2,153 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
199,484 GBP2022-01-01 ~ 2022-12-31
200,107 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
62022-01-01 ~ 2022-12-31
72021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
115,989 GBP2022-01-01 ~ 2022-12-31
150,918 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
6,000 GBP2022-01-01 ~ 2022-12-31
5,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
51,702 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,372,331 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-51,702 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-1,372,331 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
39,986 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,256,342 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
11,716 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
115,989 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-51,702 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,372,331 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
11,716 GBP2021-12-31
Finished Goods
584,641 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
7,459 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
17,000 GBP2022-12-31
18,396 GBP2021-12-31
Other Debtors
Current
5 GBP2022-12-31
5 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
4,579 GBP2022-12-31
42,468 GBP2021-12-31
Prepayments/Accrued Income
Current
439,743 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
21,584 GBP2022-12-31
508,071 GBP2021-12-31
Other Remaining Borrowings
Current
280,000 GBP2022-12-31
280,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
7,668 GBP2022-12-31
588,227 GBP2021-12-31
Amounts owed to group undertakings
Current
2,364,887 GBP2022-12-31
1,721,171 GBP2021-12-31
Other Taxation & Social Security Payable
Current
5,094 GBP2021-12-31
Accrued Liabilities
Current
8,500 GBP2022-12-31
12,000 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
310,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,246,590 GBP2022-01-01 ~ 2022-12-31