Average Number of Employees
342023-01-01 ~ 2023-12-31
382022-01-01 ~ 2022-12-31
Turnover/Revenue
10,746,176 GBP2023-01-01 ~ 2023-12-31
13,537,587 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,405,181 GBP2023-01-01 ~ 2023-12-31
-6,753,591 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,340,995 GBP2023-01-01 ~ 2023-12-31
6,783,996 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-689,826 GBP2023-01-01 ~ 2023-12-31
-715,778 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,959,727 GBP2023-01-01 ~ 2023-12-31
-6,119,272 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
691,442 GBP2023-01-01 ~ 2023-12-31
-51,054 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
614,479 GBP2023-01-01 ~ 2023-12-31
-92,585 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,218,690 GBP2023-12-31
1,172,472 GBP2022-12-31
1,387,131 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
596,019 GBP2023-01-01 ~ 2023-12-31
18,941 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-549,801 GBP2023-01-01 ~ 2023-12-31
-233,600 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
729,598 GBP2023-12-31
955,251 GBP2022-12-31
Property, Plant & Equipment
28,669 GBP2023-12-31
48,512 GBP2022-12-31
Fixed Assets - Investments
1,181 GBP2023-12-31
1,181 GBP2022-12-31
Fixed Assets
759,448 GBP2023-12-31
1,004,944 GBP2022-12-31
Total Inventories
1,328,969 GBP2023-12-31
1,237,164 GBP2022-12-31
Debtors
Current
3,595,565 GBP2023-12-31
4,239,757 GBP2022-12-31
Cash at bank and in hand
176,596 GBP2023-12-31
14,097 GBP2022-12-31
Current Assets
5,101,130 GBP2023-12-31
5,491,018 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,232,510 GBP2023-12-31
Net Current Assets/Liabilities
868,620 GBP2023-12-31
492,812 GBP2022-12-31
Total Assets Less Current Liabilities
1,628,068 GBP2023-12-31
1,497,756 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-204,588 GBP2023-12-31
-133,964 GBP2022-12-31
Net Assets/Liabilities
1,218,990 GBP2023-12-31
1,172,772 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
Equity
1,218,990 GBP2023-12-31
1,172,772 GBP2022-12-31
Profit/Loss
596,019 GBP2023-01-01 ~ 2023-12-31
18,941 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
33,032 GBP2023-01-01 ~ 2023-12-31
58,618 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
176,596 GBP2023-12-31
14,097 GBP2022-12-31
31,209 GBP2022-01-01
Audit Fees/Expenses
21,700 GBP2023-01-01 ~ 2023-12-31
21,275 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,476,800 GBP2023-01-01 ~ 2023-12-31
2,662,018 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
291,398 GBP2023-01-01 ~ 2023-12-31
340,883 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,867,115 GBP2023-01-01 ~ 2023-12-31
3,107,387 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
46,343 GBP2023-01-01 ~ 2023-12-31
45,405 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-34,093 GBP2023-01-01 ~ 2023-12-31
-60,488 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
144,525 GBP2023-01-01 ~ 2023-12-31
-17,591 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
549,801 GBP2023-01-01 ~ 2023-12-31
233,600 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,549,862 GBP2023-12-31
1,551,971 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
820,264 GBP2023-12-31
596,720 GBP2022-12-31
Intangible Assets
Development expenditure
729,598 GBP2023-12-31
955,251 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
41,259 GBP2023-12-31
41,259 GBP2022-12-31
Office equipment
19,592 GBP2023-12-31
18,856 GBP2022-12-31
Computers
242,628 GBP2023-12-31
230,174 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
350,388 GBP2023-12-31
337,198 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
37,049 GBP2022-12-31
Office equipment
10,813 GBP2022-12-31
Computers
199,876 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
288,686 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
4,210 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
33,033 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
41,259 GBP2023-12-31
Office equipment
13,461 GBP2023-12-31
Computers
220,090 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
321,719 GBP2023-12-31
Property, Plant & Equipment
Office equipment
6,131 GBP2023-12-31
8,043 GBP2022-12-31
Computers
22,538 GBP2023-12-31
30,298 GBP2022-12-31
Furniture and fittings
4,210 GBP2022-12-31
Raw materials and consumables
78,087 GBP2023-12-31
35,086 GBP2022-12-31
Finished Goods/Goods for Resale
1,250,882 GBP2023-12-31
1,202,078 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,782,381 GBP2023-12-31
3,154,421 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
333,750 GBP2023-12-31
252,355 GBP2022-12-31
Other Debtors
Current
268,899 GBP2023-12-31
266,539 GBP2022-12-31
Prepayments/Accrued Income
Current
210,535 GBP2023-12-31
566,442 GBP2022-12-31
Bank Borrowings
Current
116,871 GBP2023-12-31
50,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,881,472 GBP2023-12-31
3,274,822 GBP2022-12-31
Corporation Tax Payable
Current
46,678 GBP2023-12-31
30,130 GBP2022-12-31
Taxation/Social Security Payable
Current
412,537 GBP2023-12-31
227,067 GBP2022-12-31
Other Creditors
Current
1,611,776 GBP2023-12-31
1,347,730 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
163,176 GBP2023-12-31
68,457 GBP2022-12-31
Creditors
Current
4,232,510 GBP2023-12-31
4,998,206 GBP2022-12-31
Bank Borrowings
Non-current
204,588 GBP2023-12-31
133,964 GBP2022-12-31
Creditors
Non-current
204,588 GBP2023-12-31
133,964 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
116,871 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
116,871 GBP2023-12-31
Total Borrowings
321,459 GBP2023-12-31
183,964 GBP2022-12-31
Net Deferred Tax Liability/Asset
-176,402 GBP2023-12-31
-186,020 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,618 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-179,096 GBP2023-12-31
-188,340 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300 shares2023-12-31
300 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
145,503 GBP2023-12-31
174,346 GBP2022-12-31
Between one and five year
133,378 GBP2023-12-31
278,881 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
278,881 GBP2023-12-31
453,227 GBP2022-12-31