Cost of Sales
-18,737,532 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,026,535 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,715,522 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-239,096 GBP2023-01-01 ~ 2023-12-31
-69,767 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
750,858 GBP2023-01-01 ~ 2023-12-31
-188,194 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
63,076 GBP2023-12-31
45,790 GBP2022-12-31
59,758 GBP2021-12-31
Total Borrowings
Current
4,363,042 GBP2023-12-31
1,602,182 GBP2022-12-31
Deferred Tax Liabilities
19,100 GBP2023-12-31
19,100 GBP2022-12-31
Equity
Called up share capital
2,660,000 GBP2023-12-31
2,660,000 GBP2022-12-31
Retained earnings (accumulated losses)
227,030 GBP2023-12-31
-523,828 GBP2022-12-31
Other miscellaneous reserve
-335,634 GBP2021-12-31
Equity
2,887,030 GBP2023-12-31
2,136,172 GBP2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
152023-01-01 ~ 2023-12-31
132022-01-01 ~ 2022-12-31
Wages/Salaries
1,286,796 GBP2023-01-01 ~ 2023-12-31
973,361 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,844 GBP2023-01-01 ~ 2023-12-31
74,679 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,403,254 GBP2023-01-01 ~ 2023-12-31
1,114,973 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
155,988 GBP2023-01-01 ~ 2023-12-31
103,745 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
89,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
197,367 GBP2023-01-01 ~ 2023-12-31
-32,128 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
410,000 GBP2023-12-31
410,000 GBP2022-12-31
410,000 GBP2021-12-31
Development expenditure
0 GBP2023-12-31
243,051 GBP2022-12-31
0 GBP2021-12-31
Intangible Assets - Gross Cost
410,000 GBP2023-12-31
653,051 GBP2022-12-31
410,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
246,000 GBP2023-12-31
205,000 GBP2022-12-31
164,000 GBP2021-12-31
Development expenditure
0 GBP2023-12-31
77,329 GBP2022-12-31
0 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
246,000 GBP2023-12-31
282,329 GBP2022-12-31
164,000 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
41,000 GBP2023-01-01 ~ 2023-12-31
41,000 GBP2022-01-01 ~ 2022-12-31
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
77,329 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
41,000 GBP2023-01-01 ~ 2023-12-31
118,329 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,515,037 GBP2023-12-31
19,222 GBP2022-12-31
0 GBP2021-12-31
Plant and equipment
98,530 GBP2023-12-31
98,530 GBP2022-12-31
98,530 GBP2021-12-31
Furniture and fittings
329,687 GBP2023-12-31
147,029 GBP2022-12-31
65,134 GBP2021-12-31
Motor vehicles
99,325 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
122,361 GBP2023-12-31
160 GBP2022-12-31
0 GBP2021-12-31
Plant and equipment
98,530 GBP2023-12-31
98,530 GBP2022-12-31
86,768 GBP2021-12-31
Motor vehicles
2,220 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
397,025 GBP2023-12-31
164,253 GBP2022-12-31
122,208 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
122,201 GBP2023-01-01 ~ 2023-12-31
160 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
11,762 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
108,351 GBP2023-01-01 ~ 2023-12-31
30,123 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
2,220 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
232,772 GBP2023-01-01 ~ 2023-12-31
42,045 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
173,914 GBP2023-12-31
65,563 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,614,850 GBP2023-12-31
4,392,201 GBP2022-12-31
Prepayments
Current
133,809 GBP2023-12-31
101,652 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,774,823 GBP2022-12-31
Accrued Liabilities
Current
899,352 GBP2023-12-31
279,861 GBP2022-12-31
Other Taxation & Social Security Payable
822,819 GBP2023-12-31
732,828 GBP2022-12-31