Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
7,528,996 GBP2023-01-01 ~ 2023-12-31
5,838,842 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,704,667 GBP2023-01-01 ~ 2023-12-31
5,401,268 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,824,329 GBP2023-01-01 ~ 2023-12-31
437,574 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,185,390 GBP2023-01-01 ~ 2023-12-31
3,171,613 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-361,061 GBP2023-01-01 ~ 2023-12-31
-2,319,150 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
797,870 GBP2023-01-01 ~ 2023-12-31
1,105,975 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,061,080 GBP2023-01-01 ~ 2023-12-31
-3,542,448 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,061,080 GBP2023-01-01 ~ 2023-12-31
-3,542,448 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,061,080 GBP2023-01-01 ~ 2023-12-31
-3,542,448 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
75,329 GBP2023-12-31
119,745 GBP2022-12-31
Fixed Assets - Investments
1,844,053 GBP2023-12-31
1,844,053 GBP2022-12-31
Fixed Assets
1,919,382 GBP2023-12-31
1,963,798 GBP2022-12-31
Total Inventories
572,273 GBP2023-12-31
1,989,390 GBP2022-12-31
Debtors
4,005,736 GBP2023-12-31
4,348,129 GBP2022-12-31
Cash at bank and in hand
29,976 GBP2023-12-31
471,871 GBP2022-12-31
Current Assets
4,607,985 GBP2023-12-31
6,809,390 GBP2022-12-31
Creditors
Current
11,968,948 GBP2023-12-31
13,153,689 GBP2022-12-31
Net Current Assets/Liabilities
-7,360,963 GBP2023-12-31
-6,344,299 GBP2022-12-31
Total Assets Less Current Liabilities
-5,441,581 GBP2023-12-31
-4,380,501 GBP2022-12-31
Equity
Called up share capital
7,000,101 GBP2023-12-31
7,000,101 GBP2022-12-31
7,000,101 GBP2021-12-31
Retained earnings (accumulated losses)
-12,441,682 GBP2023-12-31
-11,380,602 GBP2022-12-31
-7,838,154 GBP2021-12-31
Equity
-5,441,581 GBP2023-12-31
-4,380,501 GBP2022-12-31
-838,053 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,061,080 GBP2023-01-01 ~ 2023-12-31
-3,542,448 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,113,275 GBP2023-01-01 ~ 2023-12-31
1,611,932 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
115,837 GBP2023-01-01 ~ 2023-12-31
140,913 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,980 GBP2023-01-01 ~ 2023-12-31
37,286 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,278,092 GBP2023-01-01 ~ 2023-12-31
1,790,131 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
302023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Director Remuneration
47,609 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
42,348 GBP2023-01-01 ~ 2023-12-31
74,989 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,051 GBP2023-01-01 ~ 2023-12-31
20,769 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,265,233 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,265,233 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
141,043 GBP2023-12-31
213,328 GBP2022-12-31
Furniture and fittings
77,124 GBP2023-12-31
71,569 GBP2022-12-31
Computers
358,813 GBP2023-12-31
358,843 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
576,980 GBP2023-12-31
643,740 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-73,569 GBP2023-01-01 ~ 2023-12-31
Computers
-1,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-75,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
104,205 GBP2023-12-31
147,990 GBP2022-12-31
Furniture and fittings
58,609 GBP2023-12-31
52,338 GBP2022-12-31
Computers
338,837 GBP2023-12-31
323,667 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
501,651 GBP2023-12-31
523,995 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,316 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,271 GBP2023-01-01 ~ 2023-12-31
Computers
16,761 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,348 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-63,101 GBP2023-01-01 ~ 2023-12-31
Computers
-1,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,692 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
36,838 GBP2023-12-31
65,338 GBP2022-12-31
Furniture and fittings
18,515 GBP2023-12-31
19,231 GBP2022-12-31
Computers
19,976 GBP2023-12-31
35,176 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,844,053 GBP2022-12-31
Investments in Group Undertakings
1,844,053 GBP2023-12-31
1,844,053 GBP2022-12-31
Raw Materials
134,518 GBP2023-12-31
785,074 GBP2022-12-31
Finished Goods
437,755 GBP2023-12-31
1,204,316 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
980,663 GBP2023-12-31
945,892 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,873,915 GBP2023-12-31
3,279,779 GBP2022-12-31
Other Debtors
Current
22,568 GBP2023-12-31
Prepayments/Accrued Income
Current
128,590 GBP2023-12-31
122,458 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,005,736 GBP2023-12-31
4,348,129 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
7,542,600 GBP2023-12-31
6,469,808 GBP2022-12-31
Trade Creditors/Trade Payables
Current
304,390 GBP2023-12-31
566,960 GBP2022-12-31
Amounts owed to group undertakings
Current
2,572,047 GBP2023-12-31
5,395,197 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,364,530 GBP2023-12-31
507,291 GBP2022-12-31
Other Creditors
Current
66,139 GBP2023-12-31
49,632 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
119,242 GBP2023-12-31
164,801 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
7,542,600 GBP2023-12-31
6,469,808 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,141 GBP2023-12-31
27,141 GBP2022-12-31
Between one and five year
5,744 GBP2023-12-31
32,885 GBP2022-12-31
All periods
32,885 GBP2023-12-31
60,026 GBP2022-12-31
Bank Borrowings
Secured
7,542,600 GBP2023-12-31
6,469,808 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
101 shares2023-12-31
Class 2 ordinary share
7,000,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,061,080 GBP2023-01-01 ~ 2023-12-31