Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,353,474 GBP2023-01-01 ~ 2023-12-31
15,372,465 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,865,187 GBP2023-01-01 ~ 2023-12-31
9,654,346 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,488,287 GBP2023-01-01 ~ 2023-12-31
5,718,119 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
13,871,180 GBP2023-01-01 ~ 2023-12-31
12,679,210 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-2,243,198 GBP2023-01-01 ~ 2023-12-31
-2,279,900 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
156,779 GBP2023-01-01 ~ 2023-12-31
92,155 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
440,363 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,526,782 GBP2023-01-01 ~ 2023-12-31
-2,187,745 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-164,150 GBP2023-01-01 ~ 2023-12-31
519,168 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,362,632 GBP2023-01-01 ~ 2023-12-31
-2,706,913 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-2,362,632 GBP2023-01-01 ~ 2023-12-31
-2,706,913 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,418,851 GBP2023-12-31
4,107,282 GBP2022-12-31
Total Inventories
155,004 GBP2023-12-31
181,995 GBP2022-12-31
Debtors
9,374,599 GBP2023-12-31
9,759,268 GBP2022-12-31
Cash at bank and in hand
2,173 GBP2023-12-31
2,110 GBP2022-12-31
Current Assets
9,531,776 GBP2023-12-31
9,943,373 GBP2022-12-31
Creditors
Current
11,160,399 GBP2023-12-31
9,733,645 GBP2022-12-31
Net Current Assets/Liabilities
-1,628,623 GBP2023-12-31
209,728 GBP2022-12-31
Total Assets Less Current Liabilities
1,790,228 GBP2023-12-31
4,317,010 GBP2022-12-31
Net Assets/Liabilities
1,087,983 GBP2023-12-31
3,450,615 GBP2022-12-31
Equity
Called up share capital
274,999 GBP2023-12-31
274,999 GBP2022-12-31
274,999 GBP2021-12-31
Share premium
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
812,983 GBP2023-12-31
3,175,615 GBP2022-12-31
5,882,528 GBP2021-12-31
Equity
1,087,983 GBP2023-12-31
3,450,615 GBP2022-12-31
6,157,528 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,362,632 GBP2023-01-01 ~ 2023-12-31
-2,706,913 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,095,655 GBP2023-01-01 ~ 2023-12-31
6,120,823 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
691,258 GBP2023-01-01 ~ 2023-12-31
774,842 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
292,138 GBP2023-01-01 ~ 2023-12-31
280,816 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,079,051 GBP2023-01-01 ~ 2023-12-31
7,176,481 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1232023-01-01 ~ 2023-12-31
942022-01-01 ~ 2022-12-31
Director Remuneration
659,765 GBP2023-01-01 ~ 2023-12-31
647,243 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,379,820 GBP2023-01-01 ~ 2023-12-31
1,292,872 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
12,900 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-631,696 GBP2023-01-01 ~ 2023-12-31
-546,936 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
2,761,631 GBP2022-12-31
Plant and equipment
4,371,359 GBP2023-12-31
4,123,039 GBP2022-12-31
Computers
3,035,526 GBP2023-12-31
2,985,966 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,562,025 GBP2023-12-31
9,870,636 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,470,571 GBP2022-12-31
Plant and equipment
2,867,697 GBP2023-12-31
2,203,430 GBP2022-12-31
Computers
2,442,681 GBP2023-12-31
2,089,353 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,143,174 GBP2023-12-31
5,763,354 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
664,267 GBP2023-01-01 ~ 2023-12-31
Computers
353,328 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,379,820 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,503,662 GBP2023-12-31
1,919,609 GBP2022-12-31
Computers
592,845 GBP2023-12-31
896,613 GBP2022-12-31
Merchandise
155,004 GBP2023-12-31
181,995 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,156,937 GBP2023-12-31
3,324,798 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,542,438 GBP2023-12-31
5,629,536 GBP2022-12-31
Other Debtors
Current
347,198 GBP2023-12-31
494,378 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
34,700 GBP2023-12-31
64,170 GBP2022-12-31
Prepayments/Accrued Income
Current
293,326 GBP2023-12-31
246,386 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
9,374,599 GBP2023-12-31
9,759,268 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,030,130 GBP2023-12-31
1,084,339 GBP2022-12-31
Amounts owed to group undertakings
Current
7,847,128 GBP2023-12-31
6,255,639 GBP2022-12-31
Other Taxation & Social Security Payable
Current
257,023 GBP2023-12-31
255,653 GBP2022-12-31
Other Creditors
Current
160,761 GBP2023-12-31
119,826 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,865,357 GBP2023-12-31
2,018,188 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
901,035 GBP2023-12-31
832,351 GBP2022-12-31
Between one and five year
2,105,805 GBP2023-12-31
2,353,146 GBP2022-12-31
All periods
3,006,840 GBP2023-12-31
3,185,497 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
452,245 GBP2023-12-31
616,395 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
274,999 shares2023-12-31