Cost of Sales
-188,936 GBP2023-01-01 ~ 2023-12-31
-262,479 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,619,571 GBP2023-01-01 ~ 2023-12-31
-5,436,487 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,132 GBP2023-01-01 ~ 2023-12-31
5,701 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-201,162 GBP2023-01-01 ~ 2023-12-31
-458,813 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
223 GBP2023-01-01 ~ 2023-12-31
-3,981 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-200,939 GBP2023-01-01 ~ 2023-12-31
-462,794 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-200,939 GBP2023-01-01 ~ 2023-12-31
-462,794 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
104,054 GBP2023-12-31
144,373 GBP2022-12-31
Debtors
1,154,768 GBP2022-12-31
Cash at bank and in hand
1,274,384 GBP2023-12-31
752,445 GBP2022-12-31
Current Assets
2,430,634 GBP2023-12-31
1,923,178 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,502,267 GBP2023-12-31
-1,834,191 GBP2022-12-31
Net Current Assets/Liabilities
-71,633 GBP2023-12-31
88,987 GBP2022-12-31
Total Assets Less Current Liabilities
32,421 GBP2023-12-31
233,360 GBP2022-12-31
Equity
Called up share capital
163,772 GBP2023-12-31
163,772 GBP2022-12-31
163,772 GBP2021-12-31
Retained earnings (accumulated losses)
-131,351 GBP2023-12-31
69,588 GBP2022-12-31
532,382 GBP2021-12-31
Equity
32,421 GBP2023-12-31
233,360 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-200,939 GBP2023-01-01 ~ 2023-12-31
-462,794 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
302023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Wages/Salaries
1,573,752 GBP2023-01-01 ~ 2023-12-31
1,416,771 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,417 GBP2023-01-01 ~ 2023-12-31
56,458 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,813,884 GBP2023-01-01 ~ 2023-12-31
1,627,042 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
186,879 GBP2023-12-31
186,879 GBP2022-12-31
Plant and equipment
461,004 GBP2023-12-31
457,251 GBP2022-12-31
Furniture and fittings
91,420 GBP2023-12-31
91,420 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
739,303 GBP2023-12-31
735,550 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
186,555 GBP2023-12-31
183,372 GBP2022-12-31
Plant and equipment
372,530 GBP2023-12-31
341,486 GBP2022-12-31
Furniture and fittings
76,164 GBP2023-12-31
66,319 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
635,249 GBP2023-12-31
591,177 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,183 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
31,044 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
324 GBP2023-12-31
3,507 GBP2022-12-31
Plant and equipment
88,474 GBP2023-12-31
115,765 GBP2022-12-31
Furniture and fittings
15,256 GBP2023-12-31
25,101 GBP2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-223 GBP2023-01-01 ~ 2023-12-31
3,981 GBP2022-01-01 ~ 2022-12-31
Finished Goods/Goods for Resale
18,313 GBP2023-12-31
15,965 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
590,486 GBP2023-12-31
750,381 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,041 GBP2023-12-31
1,041 GBP2022-12-31
Other Debtors
Current
152,934 GBP2023-12-31
3,819 GBP2022-12-31
Prepayments/Accrued Income
Current
89,793 GBP2023-12-31
96,067 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
3,683 GBP2023-12-31
3,460 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,137,937 GBP2023-12-31
1,154,768 GBP2022-12-31
Trade Creditors/Trade Payables
Current
88,034 GBP2023-12-31
153,139 GBP2022-12-31
Amounts owed to group undertakings
Current
1,723,428 GBP2023-12-31
771,407 GBP2022-12-31
Other Taxation & Social Security Payable
Current
289,892 GBP2023-12-31
245,431 GBP2022-12-31
Other Creditors
Current
28,914 GBP2023-12-31
64,106 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
371,999 GBP2023-12-31
600,108 GBP2022-12-31
Creditors
Current
2,502,267 GBP2023-12-31
1,834,191 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,637,720 shares2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,700,000 GBP2022-12-31
Between two and five year
6,075,000 GBP2022-12-31
More than five year
16,875,000 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,775,000 GBP2022-12-31