Average Number of Employees
912023-01-01 ~ 2023-12-31
972022-01-01 ~ 2022-12-31
Turnover/Revenue
15,747,166 GBP2023-01-01 ~ 2023-12-31
14,907,417 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,334,614 GBP2023-01-01 ~ 2023-12-31
-10,337,532 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,412,552 GBP2023-01-01 ~ 2023-12-31
4,569,885 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,900,775 GBP2023-01-01 ~ 2023-12-31
-6,401,259 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,055,052 GBP2023-01-01 ~ 2023-12-31
-1,957,702 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,279,852 GBP2023-01-01 ~ 2023-12-31
-2,011,445 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,047,430 GBP2023-12-31
2,327,282 GBP2022-12-31
4,350,239 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,279,852 GBP2023-01-01 ~ 2023-12-31
-2,022,957 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
523,096 GBP2023-12-31
521,958 GBP2022-12-31
Property, Plant & Equipment
222,288 GBP2023-12-31
399,374 GBP2022-12-31
Fixed Assets
745,384 GBP2023-12-31
921,332 GBP2022-12-31
Total Inventories
7,065,640 GBP2023-12-31
7,274,778 GBP2022-12-31
Debtors
Current
1,202,685 GBP2023-12-31
1,462,226 GBP2022-12-31
Cash at bank and in hand
314,954 GBP2023-12-31
206,692 GBP2022-12-31
Current Assets
8,583,279 GBP2023-12-31
8,943,696 GBP2022-12-31
Net Current Assets/Liabilities
2,607,763 GBP2023-12-31
3,706,500 GBP2022-12-31
Total Assets Less Current Liabilities
3,353,147 GBP2023-12-31
4,627,832 GBP2022-12-31
Net Assets/Liabilities
3,047,430 GBP2023-12-31
4,327,282 GBP2022-12-31
Equity
Called up share capital
2,000,000 GBP2023-12-31
2,000,000 GBP2022-12-31
Equity
3,047,430 GBP2023-12-31
4,327,282 GBP2022-12-31
Profit/Loss
-1,279,852 GBP2023-01-01 ~ 2023-12-31
-2,022,957 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
144,509 GBP2023-01-01 ~ 2023-12-31
181,773 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
314,954 GBP2023-12-31
206,692 GBP2022-12-31
564,311 GBP2022-01-01
Audit Fees/Expenses
27,850 GBP2023-01-01 ~ 2023-12-31
26,875 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,292,949 GBP2023-01-01 ~ 2023-12-31
3,117,076 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
389,825 GBP2023-01-01 ~ 2023-12-31
394,888 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,793,644 GBP2023-01-01 ~ 2023-12-31
3,625,929 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
305,486 GBP2023-01-01 ~ 2023-12-31
352,555 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,512 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-243,172 GBP2023-01-01 ~ 2023-12-31
-384,362 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
41,625 GBP2023-12-31
41,625 GBP2022-12-31
Development expenditure
1,363,756 GBP2023-12-31
1,107,027 GBP2022-12-31
Intangible Assets - Gross Cost
1,405,381 GBP2023-12-31
1,148,652 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
41,625 GBP2023-12-31
41,625 GBP2022-12-31
Development expenditure
840,660 GBP2023-12-31
585,069 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
882,285 GBP2023-12-31
626,694 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
255,591 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
523,096 GBP2023-12-31
521,958 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
100,352 GBP2022-12-31
Plant and equipment
170,855 GBP2023-12-31
175,605 GBP2022-12-31
Motor vehicles
138,411 GBP2023-12-31
125,802 GBP2022-12-31
Furniture and fittings
1,656,223 GBP2023-12-31
1,676,532 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,965,489 GBP2023-12-31
2,078,291 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,750 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-12,190 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-42,893 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-160,185 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
173,361 GBP2022-12-31
Motor vehicles
92,726 GBP2022-12-31
Furniture and fittings
1,378,470 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,678,917 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
577 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
124,506 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
144,509 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,083 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-12,190 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-29,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-80,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
170,855 GBP2023-12-31
Motor vehicles
99,212 GBP2023-12-31
Furniture and fittings
1,473,134 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,743,201 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
39,199 GBP2023-12-31
33,076 GBP2022-12-31
Furniture and fittings
183,089 GBP2023-12-31
298,062 GBP2022-12-31
Buildings
65,992 GBP2022-12-31
Plant and equipment
2,244 GBP2022-12-31
Land and buildings
65,992 GBP2022-12-31
Finished Goods/Goods for Resale
7,065,640 GBP2023-12-31
7,274,778 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
481,296 GBP2023-12-31
609,765 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
41,575 GBP2023-12-31
Other Debtors
Current
311,987 GBP2023-12-31
486,261 GBP2022-12-31
Prepayments/Accrued Income
Current
367,827 GBP2023-12-31
366,200 GBP2022-12-31
Bank Borrowings
Current
900,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
416,160 GBP2023-12-31
557,321 GBP2022-12-31
Amounts owed to group undertakings
Current
143,672 GBP2022-12-31
Taxation/Social Security Payable
Current
131,692 GBP2023-12-31
122,458 GBP2022-12-31
Other Creditors
Current
17,153 GBP2023-12-31
33,125 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
313,223 GBP2023-12-31
561,780 GBP2022-12-31
Creditors
Current
5,975,516 GBP2023-12-31
5,237,196 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,000 shares2023-12-31
2,000,000 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
698,026 GBP2023-12-31
719,761 GBP2022-12-31
Between one and five year
965,150 GBP2023-12-31
1,603,984 GBP2022-12-31
More than five year
21,350 GBP2023-12-31
82,350 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,684,526 GBP2023-12-31
2,406,095 GBP2022-12-31