Turnover/Revenue
588,774 GBP2022-01-01 ~ 2022-12-31
568,088 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-345,909 GBP2022-01-01 ~ 2022-12-31
-209,645 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
242,865 GBP2022-01-01 ~ 2022-12-31
358,443 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-164,383 GBP2022-01-01 ~ 2022-12-31
-163,447 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
78,482 GBP2022-01-01 ~ 2022-12-31
184,104 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
97,590 GBP2022-01-01 ~ 2022-12-31
351,165 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-120,541 GBP2022-01-01 ~ 2022-12-31
-120,507 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
55,531 GBP2022-01-01 ~ 2022-12-31
414,762 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
41,647 GBP2022-01-01 ~ 2022-12-31
223,068 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-177,046 GBP2022-01-01 ~ 2022-12-31
-122,798 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,847,363 GBP2022-12-31
1,996,942 GBP2021-12-31
Fixed Assets - Investments
11 GBP2022-12-31
11 GBP2021-12-31
Fixed Assets
1,847,374 GBP2022-12-31
1,996,953 GBP2021-12-31
Total Inventories
276,045 GBP2022-12-31
226,472 GBP2021-12-31
Debtors
4,629,073 GBP2022-12-31
7,627,768 GBP2021-12-31
Cash at bank and in hand
173,863 GBP2022-12-31
65,933 GBP2021-12-31
Current Assets
5,078,981 GBP2022-12-31
7,920,173 GBP2021-12-31
Net Current Assets/Liabilities
3,356,561 GBP2022-12-31
6,295,596 GBP2021-12-31
Total Assets Less Current Liabilities
5,203,935 GBP2022-12-31
8,292,549 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-5,961,841 GBP2022-12-31
-6,032,379 GBP2021-12-31
Net Assets/Liabilities
-757,906 GBP2022-12-31
2,260,170 GBP2021-12-31
Equity
Called up share capital
102 GBP2022-12-31
102 GBP2021-12-31
102 GBP2020-12-31
Share premium
5,216,472 GBP2021-12-31
5,216,472 GBP2020-12-31
Retained earnings (accumulated losses)
-193,449 GBP2022-12-31
-2,610,538 GBP2021-12-31
-2,833,606 GBP2020-12-31
Equity
-757,906 GBP2022-12-31
2,260,170 GBP2021-12-31
2,382,968 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
41,647 GBP2022-01-01 ~ 2022-12-31
223,068 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
41,647 GBP2022-01-01 ~ 2022-12-31
223,068 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,841,030 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,841,030 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
149,579 GBP2022-01-01 ~ 2022-12-31
149,579 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
22022-01-01 ~ 2022-12-31
22021-01-01 ~ 2021-12-31
Average Number of Employees
22022-01-01 ~ 2022-12-31
22021-01-01 ~ 2021-12-31
Audit Fees/Expenses
1,785 GBP2022-01-01 ~ 2022-12-31
1,625 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,552 GBP2022-01-01 ~ 2022-12-31
87,620 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
10,551 GBP2022-01-01 ~ 2022-12-31
78,805 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
178,811 GBP2022-12-31
181,518 GBP2021-12-31
Deferred Tax Liabilities
-59,014 GBP2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
12,887 GBP2022-12-31
12,887 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
12,887 GBP2022-12-31
12,887 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,694,669 GBP2022-12-31
2,694,669 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
847,306 GBP2022-12-31
697,727 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
149,579 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
1,847,363 GBP2022-12-31
1,996,942 GBP2021-12-31
Investments in Subsidiaries
11 GBP2022-12-31
11 GBP2021-12-31
Cost valuation
11 GBP2022-12-31
11 GBP2021-12-31
Raw materials and consumables
276,045 GBP2022-12-31
226,472 GBP2021-12-31
Amounts Owed By Related Parties
4,346,397 GBP2022-12-31
7,382,170 GBP2021-12-31
Other Debtors
95,013 GBP2022-12-31
30,000 GBP2021-12-31
Prepayments
101,309 GBP2022-12-31
192,444 GBP2021-12-31
Trade Creditors/Trade Payables
104,388 GBP2022-12-31
8,947 GBP2021-12-31
Amounts Owed to Related Parties
1,549,596 GBP2022-12-31
1,480,344 GBP2021-12-31
Taxation/Social Security Payable
4,486 GBP2021-12-31
Other Creditors
1 GBP2022-12-31
1 GBP2021-12-31
Total Borrowings
Non-current, Amounts falling due after one year
5,209,096 GBP2022-12-31
5,571,225 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
102 shares2022-12-31
102 shares2021-12-31