Cost of Sales
-44,016,294 GBP2023-01-01 ~ 2023-12-31
-47,445,012 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-3,248,063 GBP2023-01-01 ~ 2023-12-31
-3,248,866 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,258,210 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
72,064 GBP2023-01-01 ~ 2023-12-31
7,896 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-247,912 GBP2023-01-01 ~ 2023-12-31
-3,282,925 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-12,241 GBP2023-01-01 ~ 2023-12-31
85,543 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-260,153 GBP2023-01-01 ~ 2023-12-31
-3,197,382 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-260,153 GBP2023-01-01 ~ 2023-12-31
-3,197,382 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
1,960 GBP2023-12-31
74,720 GBP2022-12-31
Property, Plant & Equipment
10,510 GBP2023-12-31
170,669 GBP2022-12-31
Fixed Assets
12,470 GBP2023-12-31
245,389 GBP2022-12-31
Debtors
39,198,289 GBP2023-12-31
65,925,550 GBP2022-12-31
Cash at bank and in hand
4,337,590 GBP2023-12-31
21,261,163 GBP2022-12-31
Current Assets
43,535,879 GBP2023-12-31
87,186,713 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-26,294,456 GBP2023-12-31
-69,918,056 GBP2022-12-31
Net Current Assets/Liabilities
17,241,423 GBP2023-12-31
17,268,657 GBP2022-12-31
Total Assets Less Current Liabilities
17,253,893 GBP2023-12-31
17,514,046 GBP2022-12-31
Equity
Called up share capital
1,015,865 GBP2023-12-31
1,015,865 GBP2022-12-31
1,015,865 GBP2021-12-31
Share premium
3,662,744 GBP2023-12-31
3,662,744 GBP2022-12-31
3,662,744 GBP2021-12-31
Retained earnings (accumulated losses)
12,575,284 GBP2023-12-31
12,835,437 GBP2022-12-31
16,032,819 GBP2021-12-31
Equity
17,253,893 GBP2023-12-31
17,514,046 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-260,153 GBP2023-01-01 ~ 2023-12-31
-3,197,382 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
343,697 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
162023-01-01 ~ 2023-12-31
202022-01-01 ~ 2022-12-31
Wages/Salaries
1,037,750 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,441 GBP2023-01-01 ~ 2023-12-31
22,134 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,225,326 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
199,857 GBP2023-01-01 ~ 2023-12-31
218,191 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,960 GBP2023-12-31
308,621 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2023-12-31
233,901 GBP2022-12-31
Intangible Assets
Development expenditure
1,960 GBP2023-12-31
74,720 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
186,402 GBP2023-12-31
186,402 GBP2022-12-31
Plant and equipment
89,887 GBP2023-12-31
89,125 GBP2022-12-31
Computers
248,070 GBP2023-12-31
247,533 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
524,359 GBP2023-12-31
523,060 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
185,970 GBP2023-12-31
91,634 GBP2022-12-31
Plant and equipment
89,784 GBP2023-12-31
29,781 GBP2022-12-31
Computers
238,095 GBP2023-12-31
230,976 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
513,849 GBP2023-12-31
352,391 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
36,316 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
26,069 GBP2023-01-01 ~ 2023-12-31
Computers
5,499 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,884 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
432 GBP2023-12-31
94,768 GBP2022-12-31
Plant and equipment
103 GBP2023-12-31
59,344 GBP2022-12-31
Computers
9,975 GBP2023-12-31
16,557 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
415,374 GBP2023-12-31
472,511 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
3,333,035 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
35,179,737 GBP2023-12-31
Other Debtors
Current
43,818 GBP2023-12-31
125,347 GBP2022-12-31
Prepayments/Accrued Income
Current
226,325 GBP2023-12-31
143,913 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
39,198,289 GBP2023-12-31
65,925,550 GBP2022-12-31
Trade Creditors/Trade Payables
Current
14,717,352 GBP2023-12-31
14,205,561 GBP2022-12-31
Amounts owed to group undertakings
Current
11,038,508 GBP2023-12-31
54,600,489 GBP2022-12-31
Other Taxation & Social Security Payable
Current
291,453 GBP2023-12-31
770,071 GBP2022-12-31
Other Creditors
Current
5,709 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
241,434 GBP2023-12-31
Creditors
Current
26,294,456 GBP2023-12-31
69,918,056 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
890,000 shares2023-12-31
890,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,924 GBP2023-12-31
19,412 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
13,871 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,924 GBP2023-12-31
33,283 GBP2022-12-31