Turnover/Revenue
43,851,600 GBP2023-01-01 ~ 2023-12-31
25,566,219 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-25,164,824 GBP2023-01-01 ~ 2023-12-31
-15,014,063 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
18,686,776 GBP2023-01-01 ~ 2023-12-31
10,552,156 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-17,530,654 GBP2023-01-01 ~ 2023-12-31
-10,595,959 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
808,230 GBP2023-01-01 ~ 2023-12-31
-140,688 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
523,148 GBP2023-01-01 ~ 2023-12-31
-226,395 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
523,148 GBP2023-01-01 ~ 2023-12-31
-226,395 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,134,940 GBP2023-12-31
3,277,695 GBP2022-12-31
Property, Plant & Equipment
3,471,239 GBP2023-12-31
2,942,423 GBP2022-12-31
Fixed Assets
6,617,429 GBP2023-12-31
6,230,118 GBP2022-12-31
Total Inventories
207,365 GBP2023-12-31
169,671 GBP2022-12-31
Debtors
Current
184,276 GBP2023-12-31
210,477 GBP2022-12-31
Cash at bank and in hand
2,649,973 GBP2023-12-31
3,876,024 GBP2022-12-31
Current Assets
3,041,614 GBP2023-12-31
4,256,172 GBP2022-12-31
Net Current Assets/Liabilities
-1,164,798 GBP2023-12-31
-529,700 GBP2022-12-31
Total Assets Less Current Liabilities
5,452,631 GBP2023-12-31
5,700,418 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,221,629 GBP2023-12-31
-4,900,596 GBP2022-12-31
Net Assets/Liabilities
687,201 GBP2023-12-31
541,103 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
687,101 GBP2023-12-31
541,003 GBP2022-12-31
944,398 GBP2021-12-31
Equity
687,201 GBP2023-12-31
541,103 GBP2022-12-31
944,498 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
523,148 GBP2023-01-01 ~ 2023-12-31
-226,395 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-377,050 GBP2023-01-01 ~ 2023-12-31
-177,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-377,050 GBP2023-01-01 ~ 2023-12-31
-177,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
745,526 GBP2023-01-01 ~ 2023-12-31
571,236 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
11,117,991 GBP2023-01-01 ~ 2023-12-31
6,745,735 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
500,695 GBP2023-01-01 ~ 2023-12-31
279,150 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,859,645 GBP2023-01-01 ~ 2023-12-31
7,168,123 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
422023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Average Number of Employees
11112023-01-01 ~ 2023-12-31
6842022-01-01 ~ 2022-12-31
Director Remuneration
21,000 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,000 GBP2023-01-01 ~ 2023-12-31
7,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
285,082 GBP2023-01-01 ~ 2023-12-31
85,707 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
202,058 GBP2023-01-01 ~ 2023-12-31
-26,731 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
601,009 GBP2023-12-31
463,376 GBP2022-12-31
Deferred Tax Liabilities
601,009 GBP2023-12-31
463,376 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
3,284,086 GBP2023-12-31
3,284,086 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
175,000 GBP2023-12-31
145,000 GBP2022-12-31
Intangible Assets - Gross Cost
3,459,086 GBP2023-12-31
3,429,086 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
298,495 GBP2023-12-31
132,358 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
25,651 GBP2023-12-31
19,033 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
324,146 GBP2023-12-31
151,391 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
166,137 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
6,618 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
172,755 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
2,985,591 GBP2023-12-31
3,151,728 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
149,349 GBP2023-12-31
125,967 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
47,089 GBP2023-12-31
29,651 GBP2022-12-31
Tools/Equipment for furniture and fittings
5,987,113 GBP2023-12-31
4,730,209 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,034,202 GBP2023-12-31
4,759,860 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
7,055 GBP2023-12-31
5,303 GBP2022-12-31
Tools/Equipment for furniture and fittings
2,555,908 GBP2023-12-31
1,812,134 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,562,963 GBP2023-12-31
1,817,437 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,752 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
743,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
745,526 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
40,034 GBP2023-12-31
24,348 GBP2022-12-31
Tools/Equipment for furniture and fittings
3,431,205 GBP2023-12-31
2,918,075 GBP2022-12-31
Other types of inventories not specified separately
207,365 GBP2023-12-31
169,671 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
60,854 GBP2023-12-31
52,137 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
5,414 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
184,276 GBP2023-12-31
210,477 GBP2022-12-31
Cash and Cash Equivalents
2,649,973 GBP2023-12-31
3,876,024 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
721,356 GBP2023-12-31
762,720 GBP2022-12-31
Non-current, Amounts falling due after one year
4,221,629 GBP2023-12-31
4,900,596 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
543,801 GBP2023-12-31
258,719 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
75 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2023-12-31
25 shares2022-12-31
Number of Shares Issued (Fully Paid)
100 shares2023-12-31
100 shares2022-12-31
Nominal value of allotted share capital
100 GBP2023-01-01 ~ 2023-12-31
100 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
4,221,629 GBP2023-12-31
4,900,596 GBP2022-12-31
Current
721,356 GBP2023-12-31
762,720 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,325,568 GBP2023-12-31
1,225,200 GBP2022-12-31
Between two and five year
5,302,272 GBP2023-12-31
4,900,800 GBP2022-12-31
More than five year
13,509,142 GBP2023-12-31
15,038,111 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,136,982 GBP2023-12-31
21,164,111 GBP2022-12-31