Cost of Sales
-10,098,570 GBP2023-01-01 ~ 2023-12-31
-9,031,233 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-13,752,789 GBP2023-01-01 ~ 2023-12-31
-9,542,596 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,748,879 GBP2023-01-01 ~ 2023-12-31
778,857 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,553,642 GBP2023-01-01 ~ 2023-12-31
913,683 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
494,686 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
278,238 GBP2023-12-31
348,982 GBP2022-12-31
Fixed Assets
772,924 GBP2023-12-31
348,982 GBP2022-12-31
Debtors
9,229,147 GBP2022-12-31
Cash at bank and in hand
1,464,835 GBP2023-12-31
575,784 GBP2022-12-31
Current Assets
9,046,918 GBP2023-12-31
10,629,616 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,339,656 GBP2023-12-31
-1,620,409 GBP2022-12-31
Net Current Assets/Liabilities
7,707,262 GBP2023-12-31
9,009,207 GBP2022-12-31
Total Assets Less Current Liabilities
8,480,186 GBP2023-12-31
9,358,189 GBP2022-12-31
Net Assets/Liabilities
8,420,663 GBP2023-12-31
9,274,544 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Other miscellaneous reserve
1,195,365 GBP2023-12-31
495,604 GBP2022-12-31
185,415 GBP2021-12-31
Retained earnings (accumulated losses)
7,225,198 GBP2023-12-31
8,778,840 GBP2022-12-31
7,865,157 GBP2021-12-31
Equity
8,420,663 GBP2023-12-31
9,274,544 GBP2022-12-31
8,050,672 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,553,642 GBP2023-01-01 ~ 2023-12-31
913,683 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,200 GBP2023-01-01 ~ 2023-12-31
12,500 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
9,077 GBP2023-01-01 ~ 2023-12-31
8,495 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1742023-01-01 ~ 2023-12-31
1252022-01-01 ~ 2022-12-31
Wages/Salaries
9,822,435 GBP2023-01-01 ~ 2023-12-31
6,341,229 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
224,994 GBP2023-01-01 ~ 2023-12-31
135,435 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,119,580 GBP2023-01-01 ~ 2023-12-31
7,229,319 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,297 GBP2023-01-01 ~ 2023-12-31
-25,196 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
75,675 GBP2023-12-31
75,675 GBP2022-12-31
Furniture and fittings
496,828 GBP2023-12-31
493,040 GBP2022-12-31
Computers
230,667 GBP2023-12-31
195,238 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
31,490 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
803,170 GBP2023-12-31
795,443 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-435 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-31,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-31,925 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
44,919 GBP2023-12-31
34,667 GBP2022-12-31
Furniture and fittings
366,697 GBP2023-12-31
314,997 GBP2022-12-31
Computers
113,316 GBP2023-12-31
82,282 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
14,515 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
524,932 GBP2023-12-31
446,461 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,252 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
51,700 GBP2023-01-01 ~ 2023-12-31
Computers
31,034 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,244 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
97,230 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-18,759 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,759 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
30,756 GBP2023-12-31
41,008 GBP2022-12-31
Furniture and fittings
130,131 GBP2023-12-31
178,043 GBP2022-12-31
Computers
117,351 GBP2023-12-31
112,956 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
16,975 GBP2022-12-31
Finished Goods/Goods for Resale
561,159 GBP2023-12-31
824,685 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
115,498 GBP2023-12-31
70,580 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
302,119 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,852,284 GBP2023-12-31
7,897,128 GBP2022-12-31
Other Debtors
Current
484,879 GBP2023-12-31
324,432 GBP2022-12-31
Prepayments/Accrued Income
Current
259,479 GBP2023-12-31
497,218 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,712,140 GBP2023-12-31
9,091,477 GBP2022-12-31
Trade Creditors/Trade Payables
Current
395,141 GBP2023-12-31
714,102 GBP2022-12-31
Other Taxation & Social Security Payable
Current
313,446 GBP2023-12-31
293,166 GBP2022-12-31
Other Creditors
Current
130,552 GBP2023-12-31
127,592 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
500,517 GBP2023-12-31
485,549 GBP2022-12-31
Creditors
Current
1,339,656 GBP2023-12-31
1,620,409 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
209,541 GBP2023-12-31
290,449 GBP2022-12-31
Between two and five year
127,224 GBP2023-12-31
336,765 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
336,765 GBP2023-12-31
627,214 GBP2022-12-31