Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
437,692 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
324,297 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
113,395 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,190 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,675,425 GBP2023-01-01 ~ 2023-12-31
4,400,939 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,250,425 GBP2023-01-01 ~ 2023-12-31
-3,970,734 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
555,904 GBP2023-01-01 ~ 2023-12-31
418,956 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,806,329 GBP2023-01-01 ~ 2023-12-31
-4,389,690 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,806,329 GBP2023-01-01 ~ 2023-12-31
-4,389,690 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-89,643 GBP2023-01-01 ~ 2023-12-31
-4,389,690 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
1,094,930 GBP2023-12-31
1,100,335 GBP2022-12-31
Debtors
669,961 GBP2023-12-31
764,881 GBP2022-12-31
Cash at bank and in hand
156,893 GBP2023-12-31
167,758 GBP2022-12-31
Current Assets
826,854 GBP2023-12-31
932,639 GBP2022-12-31
Creditors
Current
30,203,767 GBP2023-12-31
27,557,464 GBP2022-12-31
Net Current Assets/Liabilities
-29,376,913 GBP2023-12-31
-26,624,825 GBP2022-12-31
Total Assets Less Current Liabilities
-28,281,983 GBP2023-12-31
-25,524,490 GBP2022-12-31
Net Assets/Liabilities
-31,590,007 GBP2023-12-31
-31,500,364 GBP2022-12-31
Equity
Called up share capital
15,176,402 GBP2023-12-31
15,176,402 GBP2022-12-31
15,176,402 GBP2021-12-31
Retained earnings (accumulated losses)
-46,766,409 GBP2023-12-31
-46,676,766 GBP2022-12-31
-42,287,076 GBP2021-12-31
Equity
-31,590,007 GBP2023-12-31
-31,500,364 GBP2022-12-31
-27,110,674 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-89,643 GBP2023-01-01 ~ 2023-12-31
-4,389,690 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
21,586 GBP2023-01-01 ~ 2023-12-31
33,742 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,379 GBP2023-01-01 ~ 2023-12-31
12,105 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
255,264 GBP2023-01-01 ~ 2023-12-31
304,357 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
303,921 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
25 GBP2023-01-01 ~ 2023-12-31
19 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
8,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
8,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
5,677,481 GBP2023-12-31
5,401,425 GBP2022-12-31
Improvements to leasehold property
1,005,774 GBP2023-12-31
1,071,005 GBP2022-12-31
Plant and equipment
8,188,235 GBP2023-12-31
8,360,661 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-172,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
4,582,551 GBP2023-12-31
4,301,090 GBP2022-12-31
Improvements to leasehold property
1,005,774 GBP2023-12-31
1,071,005 GBP2022-12-31
Plant and equipment
8,188,235 GBP2023-12-31
8,360,661 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
345,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-172,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
81,883 GBP2023-12-31
91,074 GBP2022-12-31
Computers
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
15,088,373 GBP2023-12-31
15,059,165 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-9,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-246,848 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
81,883 GBP2023-12-31
91,074 GBP2022-12-31
Computers
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,993,443 GBP2023-12-31
13,958,830 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
345,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-9,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-246,848 GBP2023-01-01 ~ 2023-12-31
Total assets
1,100,335 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
406,552 GBP2023-12-31
604,880 GBP2022-12-31
Other Debtors
Current
263,409 GBP2023-12-31
160,001 GBP2022-12-31
Debtors
Current
669,961 GBP2023-12-31
764,881 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
5,641,721 GBP2022-12-31
Trade Creditors/Trade Payables
Current
219,547 GBP2023-12-31
40,889 GBP2022-12-31
Amounts owed to group undertakings
Current
29,115,407 GBP2023-12-31
20,833,012 GBP2022-12-31
Accrued Liabilities
Current
86,934 GBP2023-12-31
362,981 GBP2022-12-31
Bank Borrowings
Non-current
2,226,871 GBP2022-12-31
Other Creditors
Non-current
-9,033 GBP2023-12-31
-89,015 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,176,402 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,806,329 GBP2023-01-01 ~ 2023-12-31