Average Number of Employees
182022-01-01 ~ 2022-12-31
162021-01-01 ~ 2021-12-31
Intangible Assets
4,500,914 GBP2022-12-31
Property, Plant & Equipment
16,685 GBP2022-12-31
13,009 GBP2021-12-31
Fixed Assets - Investments
1,852,330 GBP2022-12-31
Fixed Assets
6,369,929 GBP2022-12-31
13,009 GBP2021-12-31
Total Inventories
2,271,168 GBP2022-12-31
1,699,495 GBP2021-12-31
Debtors
Current
5,261,579 GBP2022-12-31
3,915,503 GBP2021-12-31
Cash at bank and in hand
533,721 GBP2022-12-31
857,927 GBP2021-12-31
Current Assets
8,066,468 GBP2022-12-31
6,472,925 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-14,886,858 GBP2022-12-31
-5,388,977 GBP2021-12-31
Net Current Assets/Liabilities
-6,820,390 GBP2022-12-31
1,083,948 GBP2021-12-31
Total Assets Less Current Liabilities
-450,461 GBP2022-12-31
1,096,957 GBP2021-12-31
Net Assets/Liabilities
-450,461 GBP2022-12-31
1,096,957 GBP2021-12-31
Equity
Called up share capital
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2021-01-01
Retained earnings (accumulated losses)
-451,461 GBP2022-12-31
1,095,957 GBP2021-12-31
743,740 GBP2021-01-01
Equity
-450,461 GBP2022-12-31
1,096,957 GBP2021-12-31
744,740 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,547,418 GBP2022-01-01 ~ 2022-12-31
352,217 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-1,547,418 GBP2022-01-01 ~ 2022-12-31
352,217 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
19,500 GBP2022-01-01 ~ 2022-12-31
9,700 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
783,190 GBP2022-01-01 ~ 2022-12-31
745,686 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
108,719 GBP2022-01-01 ~ 2022-12-31
94,027 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
915,891 GBP2022-01-01 ~ 2022-12-31
855,024 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
252,513 GBP2022-01-01 ~ 2022-12-31
71,737 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,092 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
34,092 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,547,418 GBP2022-01-01 ~ 2022-12-31
386,309 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-294,009 GBP2022-01-01 ~ 2022-12-31
73,399 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
4,865,854 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
364,940 GBP2022-12-31
Intangible Assets
Goodwill
4,500,914 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
151,938 GBP2022-12-31
139,630 GBP2021-12-31
Furniture and fittings
5,651 GBP2022-12-31
4,369 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
157,589 GBP2022-12-31
143,999 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-10,427 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-10,427 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
129,192 GBP2021-12-31
Furniture and fittings
1,798 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
130,990 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
8,890 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
2,588 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
11,478 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,564 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,564 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
138,082 GBP2022-12-31
Furniture and fittings
2,822 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
140,904 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
13,856 GBP2022-12-31
10,438 GBP2021-12-31
Furniture and fittings
2,829 GBP2022-12-31
2,571 GBP2021-12-31
Finished Goods/Goods for Resale
2,271,168 GBP2022-12-31
1,699,495 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
4,614,551 GBP2022-12-31
2,790,835 GBP2021-12-31
Other Debtors
Current
431,228 GBP2022-12-31
1,000,000 GBP2021-12-31
Prepayments/Accrued Income
Current
178,353 GBP2022-12-31
82,511 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
37,447 GBP2022-12-31
42,157 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,268,062 GBP2022-12-31
163,716 GBP2021-12-31
Amounts owed to group undertakings
Current
12,675,341 GBP2022-12-31
4,037,057 GBP2021-12-31
Taxation/Social Security Payable
Current
532,171 GBP2022-12-31
619,486 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
411,284 GBP2022-12-31
568,718 GBP2021-12-31
Creditors
Current
14,886,858 GBP2022-12-31
5,388,977 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2022-12-31
1,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
125,736 GBP2022-12-31
89,546 GBP2021-12-31
Between one and five year
176,535 GBP2022-12-31
199,519 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
302,271 GBP2022-12-31
289,065 GBP2021-12-31