Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2023-05-31
Turnover/Revenue
20,379,375 GBP2022-01-01 ~ 2023-05-31
15,432,551 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-19,566,983 GBP2022-01-01 ~ 2023-05-31
-12,600,732 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
812,392 GBP2022-01-01 ~ 2023-05-31
2,831,819 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-10,647,815 GBP2022-01-01 ~ 2023-05-31
-3,546,597 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-9,832,808 GBP2022-01-01 ~ 2023-05-31
-639,152 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-10,138,810 GBP2022-01-01 ~ 2023-05-31
-640,610 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-10,138,810 GBP2022-01-01 ~ 2023-05-31
-747,503 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-10,138,810 GBP2022-01-01 ~ 2023-05-31
-747,503 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,118,060 GBP2023-05-31
1,708,362 GBP2021-12-31
Total Inventories
1,767,895 GBP2023-05-31
2,732,575 GBP2021-12-31
Debtors
2,829,006 GBP2023-05-31
4,181,340 GBP2021-12-31
Cash at bank and in hand
274,899 GBP2023-05-31
1,418,741 GBP2021-12-31
Current Assets
4,871,800 GBP2023-05-31
8,332,656 GBP2021-12-31
Creditors
Current
11,344,575 GBP2023-05-31
4,256,923 GBP2021-12-31
Net Current Assets/Liabilities
-6,472,775 GBP2023-05-31
4,075,733 GBP2021-12-31
Total Assets Less Current Liabilities
-4,354,715 GBP2023-05-31
5,784,095 GBP2021-12-31
Net Assets/Liabilities
-4,678,445 GBP2023-05-31
5,460,365 GBP2021-12-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2021-12-31
100 GBP2020-12-31
Retained earnings (accumulated losses)
-4,678,545 GBP2023-05-31
5,460,265 GBP2021-12-31
6,207,768 GBP2020-12-31
Equity
-4,678,445 GBP2023-05-31
5,460,365 GBP2021-12-31
6,207,868 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-10,138,810 GBP2022-01-01 ~ 2023-05-31
-747,503 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
10,683,937 GBP2022-01-01 ~ 2023-05-31
5,627,252 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
502,084 GBP2022-01-01 ~ 2023-05-31
194,607 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,052 GBP2022-01-01 ~ 2023-05-31
43,028 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
11,288,073 GBP2022-01-01 ~ 2023-05-31
5,864,887 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1222022-01-01 ~ 2023-05-31
822021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
277,666 GBP2022-01-01 ~ 2023-05-31
327,176 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
16,500 GBP2022-01-01 ~ 2023-05-31
16,500 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-113,052 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,926,374 GBP2022-01-01 ~ 2023-05-31
-121,716 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,262,089 GBP2023-05-31
2,675,054 GBP2021-12-31
Furniture and fittings
572,839 GBP2023-05-31
532,060 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,595,194 GBP2023-05-31
1,496,296 GBP2021-12-31
Furniture and fittings
480,345 GBP2023-05-31
422,361 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
98,898 GBP2022-01-01 ~ 2023-05-31
Furniture and fittings
57,984 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
1,666,895 GBP2023-05-31
1,178,758 GBP2021-12-31
Furniture and fittings
92,494 GBP2023-05-31
109,699 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
27,761 GBP2023-05-31
27,761 GBP2021-12-31
Computers
1,293,087 GBP2023-05-31
1,286,056 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,727,994 GBP2023-05-31
5,050,950 GBP2021-12-31
Property, Plant & Equipment - Disposals
Computers
-13,429 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-13,429 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-60,222 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
27,761 GBP2023-05-31
27,761 GBP2021-12-31
Computers
1,267,196 GBP2023-05-31
1,245,607 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,609,934 GBP2023-05-31
3,342,588 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
31,909 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
277,666 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-10,320 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,320 GBP2022-01-01 ~ 2023-05-31
Property, Plant & Equipment
Computers
25,891 GBP2023-05-31
40,449 GBP2021-12-31
Merchandise
1,767,895 GBP2023-05-31
2,732,575 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
562,445 GBP2023-05-31
2,062,719 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
979,611 GBP2023-05-31
989,069 GBP2021-12-31
Other Debtors
Current
717,571 GBP2023-05-31
517,848 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
254,736 GBP2023-05-31
254,736 GBP2021-12-31
Prepayments
Current
314,643 GBP2023-05-31
356,968 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,829,006 GBP2023-05-31
4,181,340 GBP2021-12-31
Trade Creditors/Trade Payables
Current
540,545 GBP2023-05-31
3,073,332 GBP2021-12-31
Amounts owed to group undertakings
Current
9,300,166 GBP2023-05-31
86,930 GBP2021-12-31
Other Taxation & Social Security Payable
Current
192,940 GBP2023-05-31
333,008 GBP2021-12-31
Other Creditors
Current
479,558 GBP2023-05-31
123,669 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
831,366 GBP2023-05-31
639,984 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
410,500 GBP2023-05-31
390,813 GBP2021-12-31
Between one and five year
2,169,045 GBP2023-05-31
1,954,063 GBP2021-12-31
More than five year
1,029,828 GBP2023-05-31
1,441,664 GBP2021-12-31
All periods
3,609,373 GBP2023-05-31
3,786,540 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
323,730 GBP2023-05-31
323,730 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-10,138,810 GBP2022-01-01 ~ 2023-05-31