Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,388,763 GBP2023-01-01 ~ 2023-12-31
16,373,172 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,961,303 GBP2023-01-01 ~ 2023-12-31
-10,972,616 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,427,460 GBP2023-01-01 ~ 2023-12-31
5,400,556 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,138,198 GBP2023-01-01 ~ 2023-12-31
-7,342,088 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-710,738 GBP2023-01-01 ~ 2023-12-31
-1,941,532 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,323 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-358,453 GBP2023-01-01 ~ 2023-12-31
-134,452 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,064,868 GBP2023-01-01 ~ 2023-12-31
-2,075,984 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,288,868 GBP2023-01-01 ~ 2023-12-31
-2,072,408 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,288,868 GBP2023-01-01 ~ 2023-12-31
-2,072,408 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
118,578 GBP2023-12-31
128,105 GBP2022-12-31
Property, Plant & Equipment
1,906,690 GBP2023-12-31
1,073,622 GBP2022-12-31
Fixed Assets
2,025,268 GBP2023-12-31
1,201,727 GBP2022-12-31
Total Inventories
13,943 GBP2022-12-31
Debtors
5,814,041 GBP2023-12-31
5,258,777 GBP2022-12-31
Cash at bank and in hand
1,563,497 GBP2023-12-31
2,344,144 GBP2022-12-31
Current Assets
7,377,538 GBP2023-12-31
7,616,864 GBP2022-12-31
Creditors
Current
13,619,697 GBP2023-12-31
12,970,614 GBP2022-12-31
Net Current Assets/Liabilities
-6,242,159 GBP2023-12-31
-5,353,750 GBP2022-12-31
Total Assets Less Current Liabilities
-4,216,891 GBP2023-12-31
-4,152,023 GBP2022-12-31
Net Assets/Liabilities
-4,685,891 GBP2023-12-31
-4,397,023 GBP2022-12-31
Equity
Called up share capital
1,001 GBP2023-12-31
1,001 GBP2022-12-31
1,001 GBP2021-12-31
Share premium
490 GBP2023-12-31
490 GBP2022-12-31
490 GBP2021-12-31
Retained earnings (accumulated losses)
-5,687,382 GBP2023-12-31
-4,398,514 GBP2022-12-31
-2,326,106 GBP2021-12-31
Equity
-4,685,891 GBP2023-12-31
-4,397,023 GBP2022-12-31
-2,324,615 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,288,868 GBP2023-01-01 ~ 2023-12-31
-2,072,408 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,328,914 GBP2023-01-01 ~ 2023-12-31
3,326,491 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
340,818 GBP2023-01-01 ~ 2023-12-31
349,852 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,426 GBP2023-01-01 ~ 2023-12-31
96,354 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,767,158 GBP2023-01-01 ~ 2023-12-31
3,772,697 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
952023-01-01 ~ 2023-12-31
1012022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
573,774 GBP2023-01-01 ~ 2023-12-31
423,423 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
26,258 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-250,457 GBP2023-01-01 ~ 2023-12-31
-394,437 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
238,365 GBP2023-12-31
188,479 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
119,787 GBP2023-12-31
60,374 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
64,552 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
118,578 GBP2023-12-31
128,105 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,316,311 GBP2023-12-31
738,567 GBP2022-12-31
Furniture and fittings
1,609,151 GBP2023-12-31
1,004,067 GBP2022-12-31
Computers
376,730 GBP2023-12-31
152,716 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,302,192 GBP2023-12-31
1,895,350 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
363,234 GBP2023-12-31
230,340 GBP2022-12-31
Furniture and fittings
854,730 GBP2023-12-31
472,115 GBP2022-12-31
Computers
177,538 GBP2023-12-31
119,273 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,395,502 GBP2023-12-31
821,728 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
132,894 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
382,615 GBP2023-01-01 ~ 2023-12-31
Computers
58,265 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
573,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
953,077 GBP2023-12-31
508,227 GBP2022-12-31
Furniture and fittings
754,421 GBP2023-12-31
531,952 GBP2022-12-31
Computers
199,192 GBP2023-12-31
33,443 GBP2022-12-31
Merchandise
13,943 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,531,944 GBP2023-12-31
3,990,753 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
83,367 GBP2023-12-31
85,082 GBP2022-12-31
Other Debtors
Current
15,710 GBP2023-12-31
108,319 GBP2022-12-31
Prepayments/Accrued Income
Current
1,183,020 GBP2023-12-31
1,074,623 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,814,041 GBP2023-12-31
5,258,777 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,554,789 GBP2023-12-31
3,129,159 GBP2022-12-31
Amounts owed to group undertakings
Current
9,281,096 GBP2023-12-31
7,904,083 GBP2022-12-31
Other Taxation & Social Security Payable
Current
127,997 GBP2023-12-31
93,919 GBP2022-12-31
Other Creditors
Current
20,564 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,460,696 GBP2023-12-31
1,559,331 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,779,006 GBP2023-12-31
892,839 GBP2022-12-31
Between one and five year
7,033,354 GBP2023-12-31
3,571,358 GBP2022-12-31
More than five year
3,541,329 GBP2023-12-31
818,436 GBP2022-12-31
All periods
12,353,689 GBP2023-12-31
5,282,633 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
469,000 GBP2023-12-31
245,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,001 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,288,868 GBP2023-01-01 ~ 2023-12-31