Average Number of Employees
222023-01-01 ~ 2023-12-31
182022-01-01 ~ 2022-12-31
Turnover/Revenue
22,156,281 GBP2023-01-01 ~ 2023-12-31
16,378,276 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-16,149,531 GBP2023-01-01 ~ 2023-12-31
-13,615,781 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,006,750 GBP2023-01-01 ~ 2023-12-31
2,762,495 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,080,227 GBP2023-01-01 ~ 2023-12-31
-4,057,400 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
926,523 GBP2023-01-01 ~ 2023-12-31
-1,294,905 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-415,229 GBP2023-01-01 ~ 2023-12-31
-252,513 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
511,294 GBP2023-01-01 ~ 2023-12-31
-1,547,418 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
511,294 GBP2023-01-01 ~ 2023-12-31
-1,547,418 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,015,077 GBP2023-12-31
4,500,914 GBP2022-12-31
Property, Plant & Equipment
12,682 GBP2023-12-31
16,685 GBP2022-12-31
Fixed Assets - Investments
1,868,998 GBP2023-12-31
1,852,330 GBP2022-12-31
Fixed Assets
5,896,757 GBP2023-12-31
6,369,929 GBP2022-12-31
Total Inventories
3,390,325 GBP2023-12-31
2,271,168 GBP2022-12-31
Debtors
Current
7,890,905 GBP2023-12-31
5,261,579 GBP2022-12-31
Cash at bank and in hand
3,258,719 GBP2023-12-31
533,721 GBP2022-12-31
Current Assets
14,539,949 GBP2023-12-31
8,066,468 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-20,375,873 GBP2023-12-31
Net Current Assets/Liabilities
-5,835,924 GBP2023-12-31
-6,820,390 GBP2022-12-31
Total Assets Less Current Liabilities
60,833 GBP2023-12-31
-450,461 GBP2022-12-31
Net Assets/Liabilities
60,833 GBP2023-12-31
-450,461 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Retained earnings (accumulated losses)
59,833 GBP2023-12-31
-451,461 GBP2022-12-31
1,095,957 GBP2022-01-01
Equity
60,833 GBP2023-12-31
-450,461 GBP2022-12-31
1,096,957 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
511,294 GBP2023-01-01 ~ 2023-12-31
-1,547,418 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
28,500 GBP2023-01-01 ~ 2023-12-31
19,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,122,421 GBP2023-01-01 ~ 2023-12-31
783,190 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
196,132 GBP2023-01-01 ~ 2023-12-31
108,719 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,395,914 GBP2023-01-01 ~ 2023-12-31
915,891 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
127,622 GBP2023-01-01 ~ 2023-12-31
-294,009 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,865,854 GBP2023-12-31
4,865,854 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
850,777 GBP2023-12-31
364,940 GBP2022-12-31
Intangible Assets
Goodwill
4,015,077 GBP2023-12-31
4,500,914 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
154,058 GBP2023-12-31
151,938 GBP2022-12-31
Furniture and fittings
10,351 GBP2023-12-31
5,651 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
164,409 GBP2023-12-31
157,589 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
138,082 GBP2022-12-31
Furniture and fittings
2,822 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
140,904 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
9,463 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
10,823 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
147,545 GBP2023-12-31
Furniture and fittings
4,182 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
151,727 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
6,513 GBP2023-12-31
13,856 GBP2022-12-31
Furniture and fittings
6,169 GBP2023-12-31
2,829 GBP2022-12-31
Finished Goods/Goods for Resale
3,390,325 GBP2023-12-31
2,271,168 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,290,950 GBP2023-12-31
4,614,551 GBP2022-12-31
Other Debtors
Current
3,581,868 GBP2023-12-31
431,228 GBP2022-12-31
Prepayments/Accrued Income
Current
18,087 GBP2023-12-31
178,353 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
37,447 GBP2022-12-31
Trade Creditors/Trade Payables
Current
781,738 GBP2023-12-31
1,268,062 GBP2022-12-31
Amounts owed to group undertakings
Current
18,107,864 GBP2023-12-31
12,675,341 GBP2022-12-31
Taxation/Social Security Payable
Current
613,433 GBP2023-12-31
532,171 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
872,838 GBP2023-12-31
411,284 GBP2022-12-31
Creditors
Current
20,375,873 GBP2023-12-31
14,886,858 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
109,119 GBP2023-12-31
125,736 GBP2022-12-31
Between one and five year
160,492 GBP2023-12-31
176,535 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
269,611 GBP2023-12-31
302,271 GBP2022-12-31