Turnover/Revenue
50,917,303 GBP2023-01-01 ~ 2023-12-31
58,805,154 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-34,177,550 GBP2023-01-01 ~ 2023-12-31
-44,065,600 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
16,739,753 GBP2023-01-01 ~ 2023-12-31
14,739,554 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-18,991,360 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,232,723 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,495,205 GBP2023-01-01 ~ 2023-12-31
721,420 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,749,137 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
587,838 GBP2023-01-01 ~ 2023-12-31
1,159,797 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,161,299 GBP2023-01-01 ~ 2023-12-31
-6,303,876 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,099,833 GBP2023-12-31
3,527,953 GBP2022-12-31
Fixed Assets
18,238,982 GBP2023-12-31
Total Inventories
1,745,402 GBP2023-12-31
2,391,012 GBP2022-12-31
Debtors
Current
32,901,389 GBP2023-12-31
31,137,251 GBP2022-12-31
Cash at bank and in hand
4,992,079 GBP2023-12-31
5,691,226 GBP2022-12-31
Current Assets
39,638,870 GBP2023-12-31
39,219,489 GBP2022-12-31
Creditors
Current
-7,514,114 GBP2023-12-31
Net Current Assets/Liabilities
32,124,756 GBP2023-12-31
Restated amount
32,294,285 GBP2022-12-31
Total Assets Less Current Liabilities
50,363,738 GBP2023-12-31
Restated amount
51,146,781 GBP2022-12-31
Creditors
Non-current
-20,662,383 GBP2023-12-31
Net Assets/Liabilities
28,894,332 GBP2023-12-31
Restated amount
29,974,683 GBP2022-12-31
Equity
Called up share capital
534 GBP2023-12-31
534 GBP2022-12-31
534 GBP2021-12-31
Share premium
9,023,749 GBP2023-12-31
9,023,749 GBP2022-12-31
9,023,749 GBP2021-12-31
Retained earnings (accumulated losses)
18,961,411 GBP2023-12-31
20,122,710 GBP2022-12-31
26,426,586 GBP2021-12-31
Equity
28,894,332 GBP2023-12-31
29,974,683 GBP2022-12-31
35,460,869 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,161,299 GBP2023-01-01 ~ 2023-12-31
-6,303,876 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,161,299 GBP2023-01-01 ~ 2023-12-31
-6,303,876 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,161,299 GBP2023-01-01 ~ 2023-12-31
-6,303,876 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
825,542 GBP2023-01-01 ~ 2023-12-31
554,951 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,295,514 GBP2023-01-01 ~ 2023-12-31
5,904,514 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
655,162 GBP2023-01-01 ~ 2023-12-31
721,440 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,072,755 GBP2023-01-01 ~ 2023-12-31
7,111,182 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
742023-01-01 ~ 2023-12-31
962022-01-01 ~ 2022-12-31
Average Number of Employees
902023-01-01 ~ 2023-12-31
1172022-01-01 ~ 2022-12-31
Director Remuneration
701,407 GBP2023-01-01 ~ 2023-12-31
526,858 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,875 GBP2023-01-01 ~ 2023-12-31
15,750 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-411,047 GBP2023-01-01 ~ 2023-12-31
-1,418,098 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-942,606 GBP2023-12-31
-839,425 GBP2022-12-31
Deferred Tax Liabilities
-942,606 GBP2023-12-31
-839,425 GBP2022-12-31
Net Deferred Tax Liability/Asset
-704,842 GBP2023-12-31
-833,866 GBP2022-12-31
-210,000 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
129,024 GBP2023-01-01 ~ 2023-12-31
-623,866 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
8,118,792 GBP2023-12-31
6,495,662 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,018,959 GBP2023-12-31
2,967,709 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,051,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,483,837 GBP2023-12-31
1,386,387 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
558,522 GBP2023-12-31
282,772 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
275,750 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
825,542 GBP2023-01-01 ~ 2023-12-31
Raw materials and consumables
986,560 GBP2023-12-31
842,523 GBP2022-12-31
Finished Goods
407,611 GBP2023-12-31
966,267 GBP2022-12-31
Other types of inventories not specified separately
351,231 GBP2023-12-31
582,222 GBP2022-12-31
Amounts Owed By Related Parties
26,767,557 GBP2023-12-31
25,408,585 GBP2022-12-31
Prepayments
656,414 GBP2023-12-31
892,351 GBP2022-12-31
Debtors
32,901,389 GBP2023-12-31
31,137,251 GBP2022-12-31
Current, Amounts falling due within one year
4,293,573 GBP2023-12-31
4,183,811 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
7,514,114 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
11,611,175 GBP2023-12-31
10,725,283 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
20,662,383 GBP2023-12-31
Other Remaining Borrowings
Non-current
11,611,175 GBP2023-12-31
10,725,283 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
301,215 GBP2023-12-31
345,089 GBP2022-12-31
Between two and five year
320,389 GBP2023-12-31
621,604 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
621,604 GBP2023-12-31
966,693 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
704,842 GBP2023-12-31
833,866 GBP2022-12-31
210,000 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
0.000012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,417,931 shares2023-12-31
37,417,931 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.000012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
13,195,695 shares2023-12-31
13,195,695 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.000012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,781,177 shares2023-12-31
2,781,177 shares2022-12-31
Number of Shares Issued (Fully Paid)
53,394,803 shares2023-12-31
53,394,803 shares2022-12-31
Nominal value of allotted share capital
533.95 GBP2023-01-01 ~ 2023-12-31
533.95 GBP2022-01-01 ~ 2022-12-31