Average Number of Employees
242022-01-01 ~ 2022-12-31
292021-01-01 ~ 2021-12-31
Turnover/Revenue
1,749,572 GBP2022-01-01 ~ 2022-12-31
2,404,630 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,440,516 GBP2022-01-01 ~ 2022-12-31
-1,951,477 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
309,056 GBP2022-01-01 ~ 2022-12-31
453,153 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,243,587 GBP2022-01-01 ~ 2022-12-31
-1,339,177 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-934,531 GBP2022-01-01 ~ 2022-12-31
-863,375 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
302 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-46,111 GBP2022-01-01 ~ 2022-12-31
-1,051 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-980,642 GBP2022-01-01 ~ 2022-12-31
-864,124 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-980,642 GBP2022-01-01 ~ 2022-12-31
-664,124 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
2,565,190 GBP2022-12-31
3,146,788 GBP2021-12-31
Property, Plant & Equipment
52,736 GBP2022-12-31
68,735 GBP2021-12-31
Fixed Assets
2,617,926 GBP2022-12-31
3,215,523 GBP2021-12-31
Total Inventories
364,158 GBP2022-12-31
363,238 GBP2021-12-31
Debtors
Non-current
157,424 GBP2022-12-31
58,857 GBP2021-12-31
Current
540,897 GBP2022-12-31
507,590 GBP2021-12-31
Cash at bank and in hand
16,616 GBP2022-12-31
1,035 GBP2021-12-31
Current Assets
1,079,095 GBP2022-12-31
930,720 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-375,705 GBP2022-12-31
-629,697 GBP2021-12-31
Net Current Assets/Liabilities
703,390 GBP2022-12-31
301,023 GBP2021-12-31
Total Assets Less Current Liabilities
3,321,316 GBP2022-12-31
3,516,546 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-7,266,740 GBP2022-12-31
-6,481,328 GBP2021-12-31
Net Assets/Liabilities
-3,945,424 GBP2022-12-31
-2,964,782 GBP2021-12-31
Equity
Called up share capital
10 GBP2022-12-31
10 GBP2021-12-31
10 GBP2021-01-01
Share premium
2,399,996 GBP2022-12-31
2,399,996 GBP2021-12-31
2,399,996 GBP2021-01-01
Retained earnings (accumulated losses)
-6,345,430 GBP2022-12-31
-5,394,054 GBP2021-12-31
-4,700,664 GBP2021-01-01
Retained earnings (accumulated losses), Restated amount
-5,364,788 GBP2021-12-31
Equity
-3,945,424 GBP2022-12-31
-2,994,048 GBP2021-12-31
-2,300,658 GBP2021-01-01
Restated amount
-2,964,782 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-980,642 GBP2022-01-01 ~ 2022-12-31
-664,124 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-980,642 GBP2022-01-01 ~ 2022-12-31
-664,124 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-980,642 GBP2022-01-01 ~ 2022-12-31
-664,124 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-200,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-186,322 GBP2022-01-01 ~ 2022-12-31
-164,184 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
13,189 GBP2022-12-31
13,189 GBP2021-12-31
Goodwill
5,810,475 GBP2022-12-31
5,810,475 GBP2021-12-31
Intangible Assets - Gross Cost
5,823,664 GBP2022-12-31
5,823,664 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,245,285 GBP2022-12-31
2,663,687 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,258,474 GBP2022-12-31
2,676,876 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
581,598 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
2,565,190 GBP2022-12-31
3,146,788 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
187,062 GBP2022-12-31
187,062 GBP2021-12-31
Motor vehicles
10,040 GBP2022-12-31
10,040 GBP2021-12-31
Furniture and fittings
32,412 GBP2022-12-31
32,412 GBP2021-12-31
Office equipment
14,871 GBP2022-12-31
14,871 GBP2021-12-31
Computers
3,418 GBP2022-12-31
2,436 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
247,803 GBP2022-12-31
246,821 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
126,241 GBP2021-12-31
Motor vehicles
3,288 GBP2021-12-31
Furniture and fittings
32,316 GBP2021-12-31
Office equipment
14,871 GBP2021-12-31
Computers
1,370 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
178,086 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,547 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
1,688 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
96 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
650 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
16,981 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,788 GBP2022-12-31
Motor vehicles
4,976 GBP2022-12-31
Furniture and fittings
32,412 GBP2022-12-31
Office equipment
14,871 GBP2022-12-31
Computers
2,020 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
195,067 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
46,274 GBP2022-12-31
60,821 GBP2021-12-31
Motor vehicles
5,064 GBP2022-12-31
6,752 GBP2021-12-31
Computers
1,398 GBP2022-12-31
1,066 GBP2021-12-31
Furniture and fittings
96 GBP2021-12-31
Raw materials and consumables
294,893 GBP2022-12-31
342,162 GBP2021-12-31
Value of work in progress
69,265 GBP2022-12-31
21,076 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
180,276 GBP2022-12-31
229,006 GBP2021-12-31
Other Debtors
Current
45,518 GBP2022-12-31
1,500 GBP2021-12-31
Prepayments/Accrued Income
Current
115,103 GBP2022-12-31
77,084 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Other Remaining Borrowings
Current
75,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
141,313 GBP2022-12-31
177,548 GBP2021-12-31
Taxation/Social Security Payable
Current
60,857 GBP2022-12-31
96,130 GBP2021-12-31
Other Creditors
Current
44,952 GBP2022-12-31
16,888 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
19,013 GBP2022-12-31
86,645 GBP2021-12-31
Creditors
Current
375,705 GBP2022-12-31
629,697 GBP2021-12-31
Other Remaining Borrowings
Non-current
76,587 GBP2021-12-31
Amounts owed to group undertakings
Non-current
7,266,740 GBP2022-12-31
6,404,741 GBP2021-12-31
Creditors
Non-current
7,266,740 GBP2022-12-31
6,481,328 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
75,000 GBP2021-12-31
Total Borrowings
151,587 GBP2021-12-31
Net Deferred Tax Liability/Asset
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
200,000 GBP2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850 shares2022-12-31
850 shares2021-12-31
Par Value of Share
Class 1 ordinary share
0.012022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
150 shares2022-12-31
150 shares2021-12-31
Par Value of Share
Class 2 ordinary share
0.012022-01-01 ~ 2022-12-31