Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
297,471 GBP2023-01-01 ~ 2023-12-31
537,153 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
352,544 GBP2023-01-01 ~ 2023-12-31
438,059 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-55,073 GBP2023-01-01 ~ 2023-12-31
99,094 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
646,329 GBP2023-01-01 ~ 2023-12-31
491,931 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-439,390 GBP2023-01-01 ~ 2023-12-31
-116,130 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
162,518 GBP2023-01-01 ~ 2023-12-31
69,991 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-601,908 GBP2023-01-01 ~ 2023-12-31
-186,121 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
17,836 GBP2023-01-01 ~ 2023-12-31
77,643 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-619,744 GBP2023-01-01 ~ 2023-12-31
-263,764 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-619,744 GBP2023-01-01 ~ 2023-12-31
-263,764 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,179,274 GBP2023-12-31
1,112,579 GBP2022-12-31
Fixed Assets - Investments
356,693 GBP2023-12-31
316,640 GBP2022-12-31
Fixed Assets
1,535,967 GBP2023-12-31
1,429,219 GBP2022-12-31
Total Inventories
384,877 GBP2023-12-31
376,063 GBP2022-12-31
Debtors
140,636 GBP2023-12-31
211,419 GBP2022-12-31
Current Assets
525,513 GBP2023-12-31
587,482 GBP2022-12-31
Creditors
Current
5,427,716 GBP2023-12-31
4,599,384 GBP2022-12-31
Net Current Assets/Liabilities
-4,902,203 GBP2023-12-31
-4,011,902 GBP2022-12-31
Total Assets Less Current Liabilities
-3,366,236 GBP2023-12-31
-2,582,683 GBP2022-12-31
Net Assets/Liabilities
-4,396,775 GBP2023-12-31
-3,777,031 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
-4,396,776 GBP2023-12-31
-3,777,032 GBP2022-12-31
-3,513,268 GBP2021-12-31
Equity
-4,396,775 GBP2023-12-31
-3,777,031 GBP2022-12-31
-3,513,267 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-619,744 GBP2023-01-01 ~ 2023-12-31
-263,764 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
109,842 GBP2023-01-01 ~ 2023-12-31
108,292 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
3,238 GBP2023-01-01 ~ 2023-12-31
4,880 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,495 GBP2023-01-01 ~ 2023-12-31
2,992 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
115,575 GBP2023-01-01 ~ 2023-12-31
116,164 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
52023-01-01 ~ 2023-12-31
52022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
224,231 GBP2023-01-01 ~ 2023-12-31
145,224 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,500 GBP2023-01-01 ~ 2023-12-31
5,465 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-114,363 GBP2023-01-01 ~ 2023-12-31
-35,363 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
409,604 GBP2023-12-31
409,604 GBP2022-12-31
Improvements to leasehold property
486,616 GBP2023-12-31
428,765 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
164,974 GBP2023-12-31
137,793 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
27,181 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
48,662 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
48,662 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
244,630 GBP2023-12-31
271,811 GBP2022-12-31
Improvements to leasehold property
437,954 GBP2023-12-31
428,765 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
435,630 GBP2023-12-31
412,567 GBP2022-12-31
Furniture and fittings
819,206 GBP2023-12-31
626,337 GBP2022-12-31
Motor vehicles
551,511 GBP2023-12-31
534,368 GBP2022-12-31
Computers
4,854 GBP2023-12-31
4,854 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,900,498 GBP2023-12-31
2,609,572 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
282,267 GBP2023-12-31
249,063 GBP2022-12-31
Furniture and fittings
589,768 GBP2023-12-31
527,932 GBP2022-12-31
Motor vehicles
449,492 GBP2023-12-31
398,491 GBP2022-12-31
Computers
4,306 GBP2023-12-31
4,034 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,721,224 GBP2023-12-31
1,496,993 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
33,204 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
61,836 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
51,001 GBP2023-01-01 ~ 2023-12-31
Computers
272 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
224,231 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
153,363 GBP2023-12-31
163,504 GBP2022-12-31
Furniture and fittings
229,438 GBP2023-12-31
98,405 GBP2022-12-31
Motor vehicles
102,019 GBP2023-12-31
135,877 GBP2022-12-31
Computers
548 GBP2023-12-31
820 GBP2022-12-31
Merchandise
64,994 GBP2023-12-31
76,679 GBP2022-12-31
Raw Materials
143,665 GBP2023-12-31
140,759 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
14,542 GBP2023-12-31
28,290 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,697 GBP2023-12-31
6,698 GBP2022-12-31
Other Debtors
Current
109,414 GBP2023-12-31
65,868 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
9,817 GBP2023-12-31
25,334 GBP2022-12-31
Prepayments/Accrued Income
Current
166 GBP2023-12-31
37,012 GBP2022-12-31
Prepayments
Current
48,217 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
140,636 GBP2023-12-31
211,419 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,495,938 GBP2023-12-31
663,255 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
24,123 GBP2023-12-31
45,941 GBP2022-12-31
Trade Creditors/Trade Payables
Current
88,537 GBP2023-12-31
62,815 GBP2022-12-31
Amounts owed to group undertakings
Current
3,765,565 GBP2023-12-31
3,765,279 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,685 GBP2023-12-31
1,824 GBP2022-12-31
Other Creditors
Current
7,325 GBP2023-12-31
12,190 GBP2022-12-31
Accrued Liabilities
Current
22,013 GBP2023-12-31
30,116 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
842,478 GBP2023-12-31
1,000,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,479 GBP2023-12-31
34,602 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
157,522 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,495,938 GBP2023-12-31
663,255 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
184,086 GBP2023-12-31
157,522 GBP2022-12-31
Non-current, Between two and five year
638,615 GBP2023-12-31
594,379 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
10,479 GBP2023-12-31
34,602 GBP2022-12-31
hire purchase agreements
34,602 GBP2023-12-31
80,543 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
177,582 GBP2023-12-31
159,746 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-619,744 GBP2023-01-01 ~ 2023-12-31