Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
8,028,361 GBP2022-04-01 ~ 2023-03-31
7,033,533 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
5,887,729 GBP2022-04-01 ~ 2023-03-31
5,195,216 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
2,140,632 GBP2022-04-01 ~ 2023-03-31
1,838,317 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
7,203,798 GBP2022-04-01 ~ 2023-03-31
5,648,776 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-4,183,883 GBP2022-04-01 ~ 2023-03-31
-3,058,404 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
17,128 GBP2022-04-01 ~ 2023-03-31
37,551 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-4,201,011 GBP2022-04-01 ~ 2023-03-31
-3,095,955 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-100,614 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-4,100,397 GBP2022-04-01 ~ 2023-03-31
-3,095,955 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-4,100,397 GBP2022-04-01 ~ 2023-03-31
-3,095,955 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
716,789 GBP2023-03-31
961,206 GBP2022-03-31
Property, Plant & Equipment
23,558 GBP2023-03-31
18,057 GBP2022-03-31
Fixed Assets
740,347 GBP2023-03-31
979,263 GBP2022-03-31
Total Inventories
1,839,254 GBP2023-03-31
1,067,403 GBP2022-03-31
Debtors
488,083 GBP2023-03-31
1,171,984 GBP2022-03-31
Cash at bank and in hand
1,604,344 GBP2023-03-31
682,369 GBP2022-03-31
Current Assets
3,931,681 GBP2023-03-31
2,921,756 GBP2022-03-31
Creditors
Current
14,058,157 GBP2023-03-31
9,186,751 GBP2022-03-31
Net Current Assets/Liabilities
-10,126,476 GBP2023-03-31
-6,264,995 GBP2022-03-31
Total Assets Less Current Liabilities
-9,386,129 GBP2023-03-31
-5,285,732 GBP2022-03-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2022-03-31
100 GBP2021-03-31
Retained earnings (accumulated losses)
-9,684,678 GBP2023-03-31
-5,496,865 GBP2022-03-31
-2,400,910 GBP2021-03-31
Equity
-9,386,129 GBP2023-03-31
-5,285,732 GBP2022-03-31
-2,400,810 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,100,397 GBP2022-04-01 ~ 2023-03-31
-3,095,955 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
2,113,586 GBP2022-04-01 ~ 2023-03-31
1,352,900 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
248,612 GBP2022-04-01 ~ 2023-03-31
153,557 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,403 GBP2022-04-01 ~ 2023-03-31
11,977 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,376,601 GBP2022-04-01 ~ 2023-03-31
1,518,434 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
212022-04-01 ~ 2023-03-31
182021-04-01 ~ 2022-03-31
Director Remuneration
48,868 GBP2022-04-01 ~ 2023-03-31
52,533 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
11,584 GBP2022-04-01 ~ 2023-03-31
7,607 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
8,400 GBP2022-04-01 ~ 2023-03-31
8,000 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-798,192 GBP2022-04-01 ~ 2023-03-31
-588,231 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
96,263 GBP2023-03-31
96,263 GBP2022-03-31
Computer software
1,355,275 GBP2023-03-31
1,172,125 GBP2022-03-31
Intangible Assets - Gross Cost
1,451,538 GBP2023-03-31
1,268,388 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
13,014 GBP2023-03-31
3,378 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
734,749 GBP2023-03-31
307,182 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
9,636 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
427,567 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
83,249 GBP2023-03-31
92,885 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Computers
46,446 GBP2023-03-31
31,074 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
48,159 GBP2023-03-31
31,074 GBP2022-03-31
Furniture and fittings
1,713 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
24,131 GBP2023-03-31
13,017 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
24,601 GBP2023-03-31
13,017 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
470 GBP2022-04-01 ~ 2023-03-31
Computers
11,114 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
11,584 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
470 GBP2023-03-31
Property, Plant & Equipment
Furniture and fittings
1,243 GBP2023-03-31
Computers
22,315 GBP2023-03-31
18,057 GBP2022-03-31
Merchandise
1,839,254 GBP2023-03-31
1,067,403 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
112,062 GBP2023-03-31
399,223 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
364,823 GBP2022-03-31
Other Debtors
Current
314,011 GBP2023-03-31
248,058 GBP2022-03-31
Amount of value-added tax that is recoverable
Current
132,068 GBP2022-03-31
Prepayments/Accrued Income
Current
3,045 GBP2022-03-31
Prepayments
Current
62,010 GBP2023-03-31
24,767 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
488,083 GBP2023-03-31
1,171,984 GBP2022-03-31
Trade Creditors/Trade Payables
Current
857,826 GBP2023-03-31
1,413,663 GBP2022-03-31
Amounts owed to group undertakings
Current
12,278,242 GBP2023-03-31
6,940,320 GBP2022-03-31
Other Taxation & Social Security Payable
Current
66,006 GBP2023-03-31
Other Creditors
Current
484,811 GBP2023-03-31
284,415 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
131,096 GBP2023-03-31
84,883 GBP2022-03-31
Accrued Liabilities
Current
183,288 GBP2023-03-31
463,470 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
199,553 GBP2023-03-31
9,142 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-4,100,397 GBP2022-04-01 ~ 2023-03-31