Cost of Sales
-8,424,081 GBP2023-01-01 ~ 2023-12-31
-10,341,125 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-769,541 GBP2023-01-01 ~ 2023-12-31
-2,530,860 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,128 GBP2023-01-01 ~ 2023-12-31
610 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-628,146 GBP2023-01-01 ~ 2023-12-31
-2,188,204 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
12,355 GBP2022-01-01 ~ 2022-12-31
-12,355 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-628,146 GBP2023-01-01 ~ 2023-12-31
-2,175,849 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-3,646,000 GBP2023-12-31
-3,017,854 GBP2022-12-31
-842,005 GBP2021-12-31
Intangible Assets
Other
468 GBP2023-12-31
870 GBP2022-12-31
Property, Plant & Equipment
43,948 GBP2023-12-31
74,662 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
44,417 GBP2023-12-31
75,533 GBP2022-12-31
Debtors
5,628,365 GBP2023-12-31
5,586,973 GBP2022-12-31
Cash at bank and in hand
1,223,690 GBP2023-12-31
1,540,563 GBP2022-12-31
Current Assets
8,803,743 GBP2023-12-31
10,744,103 GBP2022-12-31
Net Current Assets/Liabilities
-3,690,416 GBP2023-12-31
-3,093,386 GBP2022-12-31
Total Assets Less Current Liabilities
-3,645,999 GBP2023-12-31
-3,017,853 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
Equity
-3,645,999 GBP2023-12-31
-3,017,853 GBP2022-12-31
Audit Fees/Expenses
8,600 GBP2023-01-01 ~ 2023-12-31
8,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
152023-01-01 ~ 2023-12-31
182022-01-01 ~ 2022-12-31
Wages/Salaries
804,561 GBP2023-01-01 ~ 2023-12-31
905,507 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,980 GBP2023-01-01 ~ 2023-12-31
54,678 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
932,686 GBP2023-01-01 ~ 2023-12-31
1,056,181 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
127,618 GBP2023-01-01 ~ 2023-12-31
111,077 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
-11,631 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
825,263 GBP2022-12-31
Intangible Assets - Gross Cost
2,951,278 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
825,263 GBP2023-12-31
825,263 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,950,810 GBP2023-12-31
2,950,408 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
402 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
468 GBP2023-12-31
870 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
478,430 GBP2023-12-31
478,430 GBP2022-12-31
Computers
216,290 GBP2023-12-31
214,508 GBP2022-12-31
Motor vehicles
14,489 GBP2023-12-31
30,488 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
709,209 GBP2023-12-31
723,426 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-3,407 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-19,406 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
478,430 GBP2023-12-31
478,430 GBP2022-12-31
Computers
172,342 GBP2023-12-31
144,609 GBP2022-12-31
Motor vehicles
14,489 GBP2023-12-31
25,725 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
665,261 GBP2023-12-31
648,764 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
31,140 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-3,407 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,406 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
0 GBP2023-12-31
0 GBP2022-12-31
Computers
43,948 GBP2023-12-31
69,899 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
4,763 GBP2022-12-31
Finished Goods/Goods for Resale
1,951,688 GBP2023-12-31
3,616,567 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,566,105 GBP2023-12-31
2,728,883 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
67,252 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,866,109 GBP2023-12-31
2,691,568 GBP2022-12-31
Other Debtors
Current
40 GBP2023-12-31
610 GBP2022-12-31
Prepayments/Accrued Income
Current
196,111 GBP2023-12-31
98,660 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
5,628,365 GBP2023-12-31
5,586,973 GBP2022-12-31
Trade Creditors/Trade Payables
Current
751,632 GBP2023-12-31
861,859 GBP2022-12-31
Amounts owed to group undertakings
Current
10,908,496 GBP2023-12-31
11,562,275 GBP2022-12-31
Other Taxation & Social Security Payable
Current
318,014 GBP2023-12-31
506,540 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
516,017 GBP2023-12-31
906,815 GBP2022-12-31
Creditors
Current
12,494,159 GBP2023-12-31
13,837,489 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Between two and five year
7,671 GBP2023-12-31
107,671 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
107,671 GBP2023-12-31
207,671 GBP2022-12-31