Cost of Sales
-19,592,272 GBP2023-01-01 ~ 2023-12-31
-28,245,031 GBP2021-07-01 ~ 2022-12-31
Distribution Costs
0 GBP2023-01-01 ~ 2023-12-31
-66,015 GBP2021-07-01 ~ 2022-12-31
Administrative Expenses
-5,850,054 GBP2023-01-01 ~ 2023-12-31
-6,587,279 GBP2021-07-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-241,743 GBP2023-01-01 ~ 2023-12-31
-175,769 GBP2021-07-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,035,539 GBP2023-01-01 ~ 2023-12-31
-715,888 GBP2021-07-01 ~ 2022-12-31
Profit/Loss
-792,603 GBP2023-01-01 ~ 2023-12-31
-662,224 GBP2021-07-01 ~ 2022-12-31
Comprehensive Income/Expense
-792,603 GBP2023-01-01 ~ 2023-12-31
-662,224 GBP2021-07-01 ~ 2022-12-31
Property, Plant & Equipment
135,023 GBP2023-12-31
246,241 GBP2022-12-31
Fixed Assets - Investments
98 GBP2023-12-31
90 GBP2022-12-31
Fixed Assets
135,121 GBP2023-12-31
246,331 GBP2022-12-31
Cash at bank and in hand
243,849 GBP2023-12-31
64,462 GBP2022-12-31
Current Assets
6,029,771 GBP2023-12-31
6,923,578 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,936,317 GBP2023-12-31
-7,856,817 GBP2022-12-31
Net Current Assets/Liabilities
-906,546 GBP2023-12-31
-933,239 GBP2022-12-31
Total Assets Less Current Liabilities
-771,425 GBP2023-12-31
-686,908 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-60,606 GBP2023-12-31
-171,457 GBP2022-12-31
Net Assets/Liabilities
-850,968 GBP2023-12-31
-858,365 GBP2022-12-31
Equity
Called up share capital
910,000 GBP2023-12-31
110,000 GBP2022-12-31
110,000 GBP2021-06-30
Retained earnings (accumulated losses)
-1,760,968 GBP2023-12-31
-968,365 GBP2022-12-31
-306,141 GBP2021-06-30
Equity
-850,968 GBP2023-12-31
-858,365 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-792,603 GBP2023-01-01 ~ 2023-12-31
-662,224 GBP2021-07-01 ~ 2022-12-31
Audit Fees/Expenses
23,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2021-07-01 ~ 2022-12-31
Average Number of Employees
472023-01-01 ~ 2023-12-31
412021-07-01 ~ 2022-12-31
Wages/Salaries
2,715,852 GBP2023-01-01 ~ 2023-12-31
3,611,915 GBP2021-07-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
114,028 GBP2023-01-01 ~ 2023-12-31
196,995 GBP2021-07-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,145,078 GBP2023-01-01 ~ 2023-12-31
4,248,800 GBP2021-07-01 ~ 2022-12-31
Director Remuneration
201,500 GBP2023-01-01 ~ 2023-12-31
491,333 GBP2021-07-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-242,936 GBP2023-01-01 ~ 2023-12-31
-636 GBP2021-07-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
622,064 GBP2023-12-31
600,756 GBP2022-12-31
Furniture and fittings
12,653 GBP2023-12-31
0 GBP2022-12-31
Motor vehicles
25,630 GBP2023-12-31
20,380 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
660,347 GBP2023-12-31
621,136 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
508,066 GBP2023-12-31
365,130 GBP2022-12-31
Furniture and fittings
211 GBP2023-12-31
0 GBP2022-12-31
Motor vehicles
17,047 GBP2023-12-31
9,765 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
525,324 GBP2023-12-31
374,895 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
142,936 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
211 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,282 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
150,429 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
113,998 GBP2023-12-31
235,626 GBP2022-12-31
Furniture and fittings
12,442 GBP2023-12-31
0 GBP2022-12-31
Motor vehicles
8,583 GBP2023-12-31
10,615 GBP2022-12-31
Finished Goods/Goods for Resale
506,828 GBP2023-12-31
312,816 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,547,739 GBP2023-12-31
4,635,139 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
18,189 GBP2023-12-31
18,189 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
858,262 GBP2023-12-31
701,610 GBP2022-12-31
Other Debtors
Current
296,310 GBP2023-12-31
221,311 GBP2022-12-31
Prepayments/Accrued Income
Current
1,296,085 GBP2023-12-31
969,415 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,016,585 GBP2023-12-31
6,545,664 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
110,851 GBP2023-12-31
126,152 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,267,546 GBP2023-12-31
6,083,962 GBP2022-12-31
Other Taxation & Social Security Payable
Current
80,975 GBP2023-12-31
149,599 GBP2022-12-31
Other Creditors
Current
1,630,481 GBP2023-12-31
1,330,501 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,846,464 GBP2023-12-31
166,603 GBP2022-12-31
Creditors
Current
6,936,317 GBP2023-12-31
7,856,817 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
60,606 GBP2023-12-31
171,457 GBP2022-12-31
Bank Borrowings
171,457 GBP2023-12-31
297,609 GBP2022-12-31
Total Borrowings
Current
110,851 GBP2023-12-31
126,152 GBP2022-12-31
Non-current
60,606 GBP2023-12-31
171,457 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,045 GBP2023-12-31
146,045 GBP2022-12-31
Between two and five year
111,769 GBP2023-12-31
257,814 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
257,814 GBP2023-12-31
403,859 GBP2022-12-31