Cost of Sales
-41,194,103 GBP2023-01-01 ~ 2023-12-31
-53,724,431 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,319,542 GBP2023-01-01 ~ 2023-12-31
-19,939,066 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,880 GBP2023-01-01 ~ 2023-12-31
6,513 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,370,691 GBP2023-01-01 ~ 2023-12-31
-14,740,524 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,370,691 GBP2023-01-01 ~ 2023-12-31
-14,740,524 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
2,486,540 GBP2023-12-31
1,365,537 GBP2022-12-31
Property, Plant & Equipment
491,919 GBP2023-12-31
752,202 GBP2022-12-31
Fixed Assets
2,978,459 GBP2023-12-31
2,117,739 GBP2022-12-31
Debtors
12,284,156 GBP2023-12-31
5,560,580 GBP2022-12-31
Cash at bank and in hand
979,214 GBP2023-12-31
3,619,398 GBP2022-12-31
Current Assets
16,094,759 GBP2023-12-31
18,009,449 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-11,932,422 GBP2023-12-31
-16,717,337 GBP2022-12-31
Net Current Assets/Liabilities
4,162,337 GBP2023-12-31
1,292,112 GBP2022-12-31
Total Assets Less Current Liabilities
7,140,796 GBP2023-12-31
3,409,851 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-23,800,000 GBP2023-12-31
-20,300,000 GBP2022-12-31
Net Assets/Liabilities
-22,084,563 GBP2023-12-31
-19,713,872 GBP2022-12-31
Equity
Called up share capital
23,645,655 GBP2023-12-31
23,645,655 GBP2022-12-31
13,645,655 GBP2021-12-31
Share premium
249,707 GBP2023-12-31
249,707 GBP2022-12-31
249,707 GBP2021-12-31
Retained earnings (accumulated losses)
-45,979,925 GBP2023-12-31
-43,609,234 GBP2022-12-31
-28,868,710 GBP2021-12-31
Equity
-22,084,563 GBP2023-12-31
-19,713,872 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,370,691 GBP2023-01-01 ~ 2023-12-31
-14,740,524 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
10,000,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
10,000,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
59,200 GBP2023-01-01 ~ 2023-12-31
55,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1302023-01-01 ~ 2023-12-31
1852022-01-01 ~ 2022-12-31
Wages/Salaries
3,694,613 GBP2023-01-01 ~ 2023-12-31
4,850,872 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
211,268 GBP2023-01-01 ~ 2023-12-31
292,194 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,277,235 GBP2023-01-01 ~ 2023-12-31
5,648,871 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
320,867 GBP2023-12-31
342,207 GBP2022-12-31
Plant and equipment
971,654 GBP2023-12-31
986,321 GBP2022-12-31
Furniture and fittings
450,497 GBP2023-12-31
481,494 GBP2022-12-31
Motor vehicles
24,455 GBP2023-12-31
24,455 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,767,473 GBP2023-12-31
1,834,477 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-27,534 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-37,349 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-100,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
72,485 GBP2023-12-31
59,183 GBP2022-12-31
Plant and equipment
821,226 GBP2023-12-31
687,648 GBP2022-12-31
Furniture and fittings
357,557 GBP2023-12-31
311,158 GBP2022-12-31
Motor vehicles
24,286 GBP2023-12-31
24,286 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,275,554 GBP2023-12-31
1,082,275 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
18,431 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
151,316 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
62,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
231,872 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-17,738 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,726 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,593 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
248,382 GBP2023-12-31
283,024 GBP2022-12-31
Plant and equipment
150,428 GBP2023-12-31
298,673 GBP2022-12-31
Furniture and fittings
92,940 GBP2023-12-31
170,336 GBP2022-12-31
Motor vehicles
169 GBP2023-12-31
169 GBP2022-12-31
Finished Goods/Goods for Resale
2,831,389 GBP2023-12-31
8,829,471 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
366,594 GBP2023-12-31
321,337 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
11,271,554 GBP2023-12-31
1,741,546 GBP2022-12-31
Other Debtors
Current
530,326 GBP2023-12-31
3,308,041 GBP2022-12-31
Prepayments/Accrued Income
Current
115,682 GBP2023-12-31
189,656 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,324,296 GBP2023-12-31
1,794,581 GBP2022-12-31
Amounts owed to group undertakings
Current
7,641,736 GBP2023-12-31
11,937,641 GBP2022-12-31
Other Taxation & Social Security Payable
Current
440,782 GBP2023-12-31
2,280,465 GBP2022-12-31
Other Creditors
Current
44,521 GBP2023-12-31
0 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,481,087 GBP2023-12-31
704,650 GBP2022-12-31
Other Remaining Borrowings
Non-current
23,800,000 GBP2023-12-31
20,300,000 GBP2022-12-31
Total Borrowings
Non-current
23,800,000 GBP2023-12-31
20,300,000 GBP2022-12-31
Equity
Called up share capital
23,645,655 GBP2023-12-31
23,645,655 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
404,693 GBP2023-12-31
465,096 GBP2022-12-31
Between two and five year
1,607,680 GBP2023-12-31
2,102,773 GBP2022-12-31
More than five year
171,040 GBP2023-12-31
80,640 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,183,413 GBP2023-12-31
2,648,509 GBP2022-12-31